| Revenue | DKK 3,9M | +33% |
| EBITDA | DKK 2,9M | +37% |
| Net profit | DKK -4,8M | +14% |
| Total assets | DKK 197,1M | +9% |
| Equity | DKK 118,2M | +791% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -52 | -97 | -3 | -3 | -7 | 770 | 599 | 749 | 1.453 | 857 | 2.980 | 3.949 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -330 | -491 | -540 | -757 | -843 | -1.027 |
| EBITDA | -3 | -52 | -97 | -3 | -3 | -7 | 770 | 269 | 259 | 913 | 100 | 2.137 | 2.922 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -175 | -469 | -491 | -502 | -510 | -1.298 | -2.504 |
| EBIT | -3 | -52 | -97 | -3 | -3 | -7 | 595 | -200 | -233 | 412 | -410 | 838 | 418 |
| Net financials | -42 | -38 | -45 | -45 | -47 | -48 | -404 | -268 | -347 | -433 | 108 | -7.925 | -6.921 |
| Profit before tax | -45 | -90 | -142 | -49 | -50 | -55 | 191 | -468 | -580 | -21 | -302 | -7.087 | -6.503 |
| Tax | -11 | -22 | -35 | -11 | -11 | -12 | 42 | -103 | -127 | -5 | -144 | -1.524 | -1.738 |
| Net profit | -34 | -67 | -107 | -37 | -39 | -43 | 149 | -365 | -452 | -17 | -158 | -5.562 | -4.765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 917 | 865 | 917 | 918 | 915 | 908 | 59.840 | 60.865 | 60.606 | 65.593 | 101.429 | 180.386 | 197.067 |
| Equity | -37 | -104 | -211 | -249 | -288 | -331 | 19.818 | 19.453 | 19.001 | 18.984 | 18.826 | 13.264 | 118.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 34.029 | 33.742 | 33.577 | 33.349 | 36.594 | 69.611 | 68.960 |
| Short-term debt | 0 | 0 | 0 | 0 | 1.203 | 1.238 | 5.783 | 7.302 | 7.538 | 12.671 | 45.324 | 96.112 | 8.779 |
| Total debt | 954 | 969 | 1.129 | 1.167 | 1.203 | 1.238 | 39.812 | 41.044 | 41.116 | 46.020 | 81.919 | 165.723 | 77.739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2008 | — | — |
KA Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B+ Invest ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Buchhave | Management | 0 companies |
| Kim Arvid Enemark | Founder | 0 companies |