| Revenue | DKK 428K | -210% |
| EBITDA | DKK 428K | +210% |
| Net profit | DKK 291K | +160% |
| Total assets | DKK 367K | +5% |
| Equity | DKK -2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -123 | 159 | 23 | -5 | 29 | 550 | -12 | 1 | -186 | -228 | -480 | -391 | 428 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 486 | 159 | 23 | -5 | 29 | 550 | -12 | -2 | -186 | -228 | -480 | -391 | 428 |
| Depreciation & amort. | -253 | -239 | -202 | -152 | -7 | -2 | -18 | -33 | -35 | -29 | -24 | -40 | -42 |
| EBIT | 233 | -80 | -179 | -157 | 22 | 548 | -31 | -35 | -221 | -256 | -504 | -431 | 386 |
| Net financials | -90 | -75 | -58 | -53 | -47 | -26 | -17 | -12 | -21 | -26 | -36 | -53 | -96 |
| Profit before tax | 323 | -155 | -237 | -210 | -25 | 523 | -47 | -47 | -242 | -283 | -540 | -484 | 291 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 323 | -155 | -237 | -210 | -25 | 523 | -47 | -47 | -242 | -283 | -540 | -484 | 291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 785 | 454 | 836 | 612 | 396 | 68 | 266 | 382 | 98 | 51 | 133 | 351 | 367 |
| Equity | 518 | -673 | -354 | -564 | -714 | -623 | -670 | -717 | -960 | -1.242 | -1.783 | -2.266 | -1.976 |
| Long-term debt | -481 | 389 | 290 | 181 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -823 | 738 | 899 | 994 | 1.045 | 691 | 937 | 1.099 | 1.058 | 1.294 | 1.916 | 2.617 | 2.343 |
| Total debt | -1.304 | 1.127 | 1.189 | 1.175 | 1.110 | 691 | 937 | 1.099 | 1.058 | 1.294 | 1.916 | 2.617 | 2.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSSELSKABET TSM ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Schultz Milkowski | Management | 0 companies |