| Revenue | DKK -126K | -72% |
| EBITDA | DKK -126K | -101% |
| Net profit | DKK 1,1M | -95% |
| Total assets | DKK 77,3M | +4% |
| Equity | DKK -44M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -230 | -571 | -190 | -166 | -364 | -377 | -588 | -210 | -558 | -274 | -442 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.398 | -5.752 | -571 | -1.680 | -6.480 | -16.148 | -377 | -588 | -380 | -558 | 1.192 | 20.262 | -126 |
| Depreciation & amort. | -247 | -134 | -230 | -216 | -172 | -154 | -96 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.645 | -5.886 | -801 | -1.896 | -6.652 | -16.302 | -473 | -588 | -380 | -558 | 1.192 | 20.262 | -126 |
| Net financials | -6.814 | -37.281 | -4.719 | -4.164 | -1.271 | 5.562 | 1.937 | 4.806 | 89 | 5.201 | -970 | -547 | 1.201 |
| Profit before tax | -11.459 | -43.167 | -5.520 | -6.060 | -7.923 | -10.740 | 1.464 | 4.218 | -291 | 4.642 | 223 | 19.715 | 1.075 |
| Tax | -0 | -0 | -0 | -461 | -345 | -0 | -0 | 9 | 15 | -0 | -0 | -0 | -0 |
| Net profit | -11.459 | -43.167 | -5.520 | -5.598 | -7.578 | -10.740 | 1.464 | 4.209 | -307 | 4.642 | 223 | 19.715 | 1.075 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115.282 | 51.023 | 19.940 | 13.822 | 18.471 | 46.798 | 47.907 | 51.844 | 60.939 | 63.371 | 66.769 | 74.576 | 77.283 |
| Equity | -2.403 | -45.570 | -51.091 | -56.689 | -64.267 | -75.007 | -73.544 | -69.335 | -69.641 | -64.999 | -64.777 | -45.061 | -43.986 |
| Long-term debt | 104.016 | 95.786 | 70.398 | 69.850 | 82.605 | 121.747 | 121.442 | 121.141 | 127.119 | 76.889 | 82.118 | 83.392 | 84.386 |
| Short-term debt | 13.670 | 808 | 632 | 661 | 133 | 58 | 9 | 38 | 3.461 | 51.482 | 49.427 | 36.245 | 36.883 |
| Total debt | 117.685 | 96.593 | 71.030 | 70.511 | 82.738 | 121.805 | 121.451 | 121.178 | 130.580 | 128.370 | 131.545 | 119.637 | 121.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2013 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KE Management | Management | 2008 | — | — |
VL Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Sandmand | Management | 0 companies |
| Allan Mark | Chief Executive Officer | 0 companies |
| Knud Erik Højgaard | Management | 0 companies |
| Vibeke Lykkegard | Management | 0 companies |