| Revenue | DKK 109K | +46% |
| EBITDA | DKK 109K | +46% |
| Net profit | DKK 65K | +60% |
| Total assets | DKK 469K | -15% |
| Equity | DKK 114K | +135% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.494 | 4.163 | 2.020 | 908 | 317 | -26 | 53 | -184 | 28 | 23 | -7 | 75 | 109 |
| Staff expenses | -541 | -433 | -346 | -93 | -128 | -5 | -0 | -0 | -0 | -1 | -0 | -0 | -0 |
| EBITDA | 224 | 359 | -87 | -233 | 189 | -31 | 53 | -184 | 28 | 24 | -7 | 75 | 109 |
| Depreciation & amort. | 205 | -171 | -170 | -70 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 19 | 189 | -256 | -303 | 182 | -31 | 53 | -184 | 28 | 24 | -7 | 75 | 109 |
| Net financials | -45 | -30 | 29 | -30 | -25 | 21 | -25 | -25 | -22 | -28 | -22 | -23 | -26 |
| Profit before tax | 2 | 158 | -118 | -332 | 367 | 10 | 29 | -209 | 6 | -4 | -29 | 52 | 84 |
| Tax | 2 | 50 | 55 | 71 | 105 | 10 | 7 | -44 | -6 | -1 | -6 | 12 | 19 |
| Net profit | 0 | 109 | -172 | -403 | 262 | 0 | 22 | -164 | 13 | -3 | -23 | 41 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.107 | 1.464 | 793 | 382 | 631 | 753 | 728 | 547 | 521 | 548 | 540 | 549 | 469 |
| Equity | 368 | 476 | 304 | -99 | 163 | 163 | 185 | 21 | 34 | 30 | 7 | 48 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 645 | 988 | 489 | 481 | 468 | 590 | 542 | 526 | 488 | 517 | 533 | 501 | 355 |
| Total debt | 645 | 988 | 489 | 481 | 468 | 590 | 542 | 526 | 488 | 517 | 533 | 501 | 355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Founder | Founder | 2009 | — | — |
MG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TONEMESTRENE ApS | Company | 50.0% | 50.0% | 2015 |
KINOMATIC ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Janus Rasmussen | Founder | 0 companies |
| Mikkel Groos | Management | 0 companies |