| Revenue | DKK -36K | +44% |
| EBITDA | DKK -36K | -44% |
| Net profit | DKK 2,4M | -62% |
| Total assets | DKK 77M | +11% |
| Equity | DKK 67M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -28 | -22 | -25 | -22 | -22 | -22 | -23 | -23 | -27 | -29 | -25 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -28 | -22 | -25 | -22 | -22 | -22 | -23 | -23 | -27 | -29 | -25 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -28 | -22 | -25 | -22 | -22 | -22 | -23 | -23 | -27 | -29 | -25 | -36 |
| Net financials | -19 | 18 | 137 | 958 | 6.821 | 10.074 | 2.889 | 6.785 | 9.027 | 6.432 | 14.778 | 6.486 | 2.475 |
| Profit before tax | -35 | -10 | 116 | 933 | 6.800 | 10.052 | 2.867 | 6.763 | 9.004 | 6.405 | 14.749 | 6.461 | 2.438 |
| Tax | -2 | -11 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -0 |
| Net profit | -33 | 1 | 119 | 933 | 6.800 | 10.052 | 2.867 | 6.763 | 9.004 | 6.405 | 14.749 | 6.488 | 2.438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 3.072 | 8.105 | 16.669 | 28.990 | 34.058 | 38.298 | 39.244 | 46.948 | 51.741 | 62.116 | 69.300 | 76.993 |
| Equity | 371 | 372 | 492 | 1.425 | 8.224 | 18.276 | 21.143 | 27.905 | 36.910 | 43.314 | 58.063 | 64.551 | 66.989 |
| Long-term debt | 0 | 2.680 | 7.573 | 15.224 | 20.739 | 15.755 | 17.129 | 11.312 | 10.011 | 8.400 | 4.022 | 4.722 | 9.971 |
| Short-term debt | 14 | 20 | 41 | 21 | 26 | 27 | 27 | 27 | 27 | 27 | 31 | 27 | 33 |
| Total debt | 14 | 2.700 | 7.614 | 15.244 | 20.765 | 15.782 | 17.155 | 11.339 | 10.038 | 8.427 | 4.053 | 4.749 | 10.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2008 | — | — |
KS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHOENIX CAPITAL ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Andersen | Management | 0 companies |
| Kent Stevens Larsen | Management | 0 companies |