| Revenue | DKK 277K | -56% |
| EBITDA | DKK 2K | -26% |
| Net profit | DKK 3K | -4% |
| Total assets | DKK 200K | -34% |
| Equity | DKK 193K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.155 | 868 | 300 | 767 | 616 | 681 | 615 | 712 | 750 | 745 | 522 | 595 | 626 | 277 |
| Staff expenses | -977 | -836 | -450 | -729 | -601 | -487 | -489 | -483 | -654 | -647 | -505 | -589 | -624 | -275 |
| EBITDA | 178 | 32 | -150 | -63 | -79 | 194 | 125 | 229 | 97 | 98 | 17 | 5 | 3 | 2 |
| Depreciation & amort. | -66 | -97 | -31 | -25 | -38 | -10 | -17 | -51 | -46 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 112 | -65 | -182 | -88 | -116 | 184 | 108 | 178 | 51 | 91 | 17 | 5 | 3 | 2 |
| Net financials | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -0 | 2 | 3 |
| Profit before tax | 116 | -62 | -181 | -88 | -116 | 184 | 108 | 178 | 51 | 90 | 17 | 5 | 4 | 5 |
| Tax | 29 | -15 | -45 | -19 | -26 | 41 | 24 | 39 | 12 | 20 | 4 | 1 | 1 | 1 |
| Net profit | 87 | -46 | -136 | -69 | -91 | 143 | 84 | 139 | 40 | 70 | 13 | 4 | 3 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.108 | 872 | 605 | 667 | 510 | 680 | 748 | 909 | 954 | 484 | 317 | 327 | 301 | 200 |
| Equity | 668 | 622 | 486 | 417 | 326 | 469 | 554 | 692 | 640 | 170 | 182 | 187 | 190 | 193 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 40 | 22 | 20 | 4 | 1 | 1 | 1 |
| Short-term debt | 413 | 227 | 120 | 250 | 183 | 210 | 177 | 167 | 293 | 294 | 130 | 139 | 110 | 5 |
| Total debt | 413 | 227 | 120 | 250 | 183 | 210 | 184 | 207 | 315 | 314 | 134 | 140 | 111 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2008 | — | — |
KR Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KGR HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Rost | Management | 0 companies |
| Ketty Rost | Management | 0 companies |