| Revenue | DKK -16K | +34% |
| EBITDA | DKK -16K | -34% |
| Net profit | DKK 341K | -21% |
| Total assets | DKK 5,4M | +27% |
| Equity | DKK 3,9M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | 1.601 | 4.797 | -90 | -10 | -12 | -9 | -25 | -5 | -7 | -15 | -12 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | -5 | -129 | -90 | -10 | -12 | -9 | -25 | -5 | -7 | -15 | -12 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6 | -5 | -129 | -90 | -10 | -12 | -9 | -25 | -5 | -7 | -15 | -12 | -16 |
| Net financials | 30 | 817 | 1.209 | 4.755 | -99 | -92 | -84 | -78 | 32 | 9 | -332 | 414 | 444 | 360 |
| Profit before tax | 25 | 811 | 1.203 | 4.626 | -189 | -102 | -96 | -86 | 7 | 4 | -338 | 398 | 431 | 344 |
| Tax | -0 | -0 | -201 | 201 | -0 | -0 | -0 | -0 | -0 | -0 | -74 | -0 | 0 | 2 |
| Net profit | 25 | 811 | 1.404 | 4.426 | -189 | -102 | -96 | -86 | 7 | 4 | -264 | 398 | 431 | 341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.633 | 5.523 | 7.080 | 11.000 | 4.398 | 3.986 | 3.586 | 3.184 | 1.292 | 645 | 2.829 | 3.144 | 4.232 | 5.360 |
| Equity | -263 | 548 | 1.815 | 6.096 | 907 | 805 | 709 | 623 | 630 | 634 | 370 | 3.128 | 3.559 | 3.901 |
| Long-term debt | 4.033 | 4.033 | 3.358 | 3.047 | 2.728 | 2.399 | 2.062 | 1.715 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 862 | 942 | 1.907 | 1.857 | 763 | 781 | 815 | 846 | 662 | 11 | 2.459 | 16 | 673 | 1.459 |
| Total debt | 4.895 | 4.975 | 5.265 | 4.904 | 3.491 | 3.181 | 2.877 | 2.561 | 662 | 11 | 2.459 | 16 | 673 | 1.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2008 | — | — |
BH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I SAY HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Skov Jensen | Management | 0 companies |
| Britt Haunstrup Andreassen | Management | 0 companies |