| Revenue | DKK -57K | -54% |
| EBITDA | DKK -57K | +54% |
| Net profit | DKK -117K | +26% |
| Total assets | DKK 2,7M | +57% |
| Equity | DKK -528K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -112 | -2.570 | -1.492 | -40 | -88 | -42 | -19 | -91 | -36 | -41 | -119 | -124 | -57 |
| Staff expenses | -475 | -1.484 | -696 | -82 | -0 | -0 | -140 | -273 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -588 | -4.011 | -2.188 | -122 | -88 | -42 | -159 | -364 | -36 | -41 | -119 | -124 | -57 |
| Depreciation & amort. | -10 | 21 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -597 | -4.032 | -2.190 | -122 | -88 | -42 | -159 | -364 | -36 | -41 | -119 | -124 | -57 |
| Net financials | -21 | -148 | -87 | -38 | -4 | 4 | 2 | -44 | -60 | -126 | -228 | -91 | -94 |
| Profit before tax | -618 | -4.181 | -2.277 | -159 | -91 | -38 | -156 | -407 | -96 | -168 | -347 | -215 | -150 |
| Tax | -150 | -902 | -291 | -408 | -20 | -8 | -34 | -90 | -21 | -37 | -73 | -56 | -33 |
| Net profit | -468 | -3.279 | -1.985 | 248 | -71 | -30 | -122 | -318 | -75 | -131 | -274 | -158 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 408 | 2.624 | 2.495 | 428 | 240 | 177 | 198 | 6.157 | 978 | 7.534 | 8.561 | 1.688 | 2.654 |
| Equity | -342 | 179 | -1.806 | 248 | 177 | 147 | 145 | 228 | 153 | 22 | -252 | -411 | -528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 750 | 2.445 | 4.301 | 180 | 63 | 30 | 53 | 5.929 | 825 | 7.512 | 8.813 | 2.099 | 3.181 |
| Total debt | 750 | 2.445 | 4.301 | 180 | 63 | 30 | 53 | 5.929 | 825 | 7.512 | 8.813 | 2.099 | 3.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2014 | — | — |
MB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kjøller A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Henneberg Bech | Management | 0 companies |
| Magnus Borgen Kjøller | Management | 0 companies |