| Revenue | DKK -368K | +513% |
| EBITDA | DKK -638K | -94% |
| Net profit | DKK 5,3M | +0% |
| Total assets | DKK 48,9M | +11% |
| Equity | DKK 48,1M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -112 | -177 | -136 | -169 | -38 | -238 | -97 | -204 | -429 | -172 | -171 | -60 | -368 |
| Staff expenses | -267 | -314 | -280 | -341 | -333 | -309 | -311 | -246 | -265 | -265 | -268 | -268 | -270 |
| EBITDA | -379 | -491 | -416 | -510 | -371 | -547 | -407 | -450 | -695 | -437 | -439 | -328 | -638 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -8 | -10 | -10 | -10 | -9 | -0 | -0 | -0 |
| EBIT | -379 | -491 | -416 | -510 | -373 | -555 | -417 | -459 | -704 | -447 | -439 | -328 | -638 |
| Net financials | 1.281 | 2.302 | 1.733 | 2.100 | 2.158 | 1.543 | -1.029 | 1.529 | 3.020 | 5.629 | -1.164 | 7.460 | 7.445 |
| Profit before tax | 902 | 1.811 | 1.317 | 1.589 | 1.785 | 705 | -1.446 | 1.070 | 2.316 | 5.182 | -1.603 | 7.132 | 6.807 |
| Tax | 286 | 340 | 298 | 293 | 203 | 68 | -269 | 765 | 603 | 1.850 | -282 | 1.800 | 1.488 |
| Net profit | 616 | 1.471 | 1.019 | 1.296 | 1.582 | 638 | -1.177 | 305 | 1.712 | 3.332 | -1.321 | 5.331 | 5.319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.660 | 31.112 | 32.085 | 33.496 | 34.945 | 35.573 | 34.252 | 34.451 | 36.449 | 40.295 | 37.847 | 43.895 | 48.875 |
| Equity | 29.469 | 30.940 | 31.959 | 33.255 | 34.838 | 35.372 | 34.090 | 34.287 | 35.888 | 39.108 | 37.672 | 42.886 | 48.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 191 | 172 | 125 | 240 | 108 | 201 | 163 | 164 | 561 | 1.187 | 175 | 1.009 | 793 |
| Total debt | 191 | 172 | 125 | 240 | 108 | 201 | 163 | 164 | 561 | 1.187 | 175 | 1.009 | 793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Rudal | Management | 0 companies |