| Revenue | DKK 37K | -135% |
| EBITDA | DKK 37K | +134% |
| Net profit | DKK 22K | +124% |
| Total assets | DKK 209K | +8% |
| Equity | DKK 167K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.005 | 235 | -387 | 295 | -44 | -70 | 33 | 188 | 196 | -14 | 155 | -106 | 37 |
| Staff expenses | -0 | -44 | -0 | -5 | -0 | -0 | -0 | -227 | -86 | -12 | -30 | -0 | -0 |
| EBITDA | 199 | 191 | -387 | 290 | -44 | -70 | 33 | -39 | 109 | -26 | 125 | -110 | 37 |
| Depreciation & amort. | -110 | 112 | 122 | 122 | 33 | -14 | -21 | -30 | -34 | -7 | -3 | -0 | 0 |
| EBIT | 89 | 79 | -509 | 168 | -77 | -84 | 12 | -69 | 75 | -32 | 122 | -110 | 37 |
| Net financials | -61 | -72 | 0 | 0 | -3 | -2 | -3 | -4 | -8 | -2 | -0 | 0 | -2 |
| Profit before tax | 28 | 7 | -509 | 168 | -80 | -86 | 9 | -73 | 67 | -35 | 122 | -110 | 36 |
| Tax | -0 | -17 | -112 | 37 | -17 | -19 | 2 | -16 | 16 | -5 | 32 | -20 | 14 |
| Net profit | 28 | 24 | -397 | 131 | -63 | -67 | 7 | -57 | 51 | -30 | 90 | -90 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 995 | 787 | 894 | 558 | 578 | 270 | 282 | 272 | 231 | 254 | 294 | 194 | 209 |
| Equity | 546 | 570 | 173 | 304 | 241 | 174 | 181 | 124 | 175 | 145 | 235 | 145 | 167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 448 | 216 | 721 | 254 | 337 | 96 | 101 | 148 | 56 | 109 | 59 | 49 | 42 |
| Total debt | 448 | 216 | 721 | 254 | 337 | 96 | 101 | 148 | 56 | 109 | 59 | 49 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Management | Management | 2011 | — | — |
CP Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2014 | |
RAINMAKING HOLDING 1 ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Bertelsen Vardrup | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Charlotte Pandeya | Chief Executive Officer | 0 companies |