| Revenue | DKK 824K | +6% |
| EBITDA | DKK 201K | +222% |
| Net profit | DKK 199K | +805% |
| Total assets | DKK 187K | +31% |
| Equity | DKK -279K | +42% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 939 | 909 | 770 | 937 | 661 | 748 | 790 | 564 | 679 | 1.355 | 591 | 775 | 824 |
| Staff expenses | -1.002 | -880 | -608 | -963 | -681 | -655 | -776 | -722 | -968 | -1.187 | -917 | -712 | -623 |
| EBITDA | -63 | 29 | 162 | -26 | -20 | 93 | 14 | -158 | -289 | 167 | -326 | 62 | 201 |
| Depreciation & amort. | -46 | -46 | -39 | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -109 | -16 | 122 | -66 | -20 | 93 | 14 | -158 | -289 | 167 | -326 | 62 | 201 |
| Net financials | -4 | -4 | -14 | -2 | -2 | -15 | -5 | -0 | -24 | -12 | -13 | -40 | -2 |
| Profit before tax | -113 | -21 | 108 | -68 | -22 | 78 | 9 | -158 | -313 | 156 | -338 | 22 | 199 |
| Tax | -27 | -5 | 32 | -15 | -4 | 20 | 5 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -86 | -16 | 76 | -53 | -18 | 57 | 4 | -158 | -313 | 156 | -338 | 22 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 391 | 493 | 364 | 436 | 431 | 520 | 494 | 368 | 469 | 450 | 387 | 142 | 187 |
| Equity | 102 | 86 | 163 | 110 | 92 | 149 | 153 | -5 | -318 | -162 | -500 | -478 | -279 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 277 | 400 | 192 | 326 | 339 | 371 | 341 | 373 | 786 | 612 | 887 | 620 | 466 |
| Total debt | 277 | 400 | 192 | 326 | 339 | 371 | 341 | 373 | 786 | 612 | 887 | 620 | 466 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
KimWilde.dk ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|