| Revenue | DKK -22K | -6% |
| EBITDA | DKK -22K | +6% |
| Net profit | DKK -19K | -109% |
| Total assets | DKK 285K | -6% |
| Equity | DKK 265K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -249 | 75 | -311 | -323 | -329 | -282 | -561 | -678 | -403 | -123 | -77 | -24 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -249 | -190 | -311 | -323 | -329 | -282 | -561 | -678 | -403 | -123 | -77 | -24 | -22 |
| Depreciation & amort. | -9 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -258 | -192 | -311 | -323 | -329 | -282 | -561 | -678 | -403 | -123 | -77 | -24 | -22 |
| Net financials | -6 | -4 | -3 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -0 | 3 |
| Profit before tax | -263 | -196 | -313 | -324 | -330 | -283 | -562 | -680 | -404 | -125 | -79 | -24 | -19 |
| Tax | -43 | -0 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -236 | -0 |
| Net profit | -220 | -196 | -299 | -324 | -330 | -283 | -562 | -680 | -404 | -125 | -79 | 212 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 278 | 167 | 226 | 196 | 218 | 256 | 201 | 297 | 172 | 91 | 303 | 285 |
| Equity | 228 | 231 | 132 | 208 | 178 | 196 | 234 | 179 | 275 | 150 | 71 | 283 | 265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 46 | 35 | 18 | 18 | 22 | 22 | 22 | 22 | 22 | 20 | 20 | 20 |
| Total debt | 73 | 46 | 35 | 18 | 18 | 22 | 22 | 22 | 22 | 22 | 20 | 20 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHOENIX CAPITAL ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Stevens Larsen | Management | 0 companies |