| Revenue | DKK 1,5M | +67% |
| EBITDA | DKK 23K | +46% |
| Net profit | DKK 23K | +39% |
| Total assets | DKK 416K | +3% |
| Equity | DKK 120K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 584 | 793 | 787 | 579 | 595 | 445 | 805 | 1.083 | 479 | 261 | 471 | 804 | 888 | 1.484 |
| Staff expenses | -325 | -347 | -380 | -327 | -327 | -203 | -410 | -687 | -190 | -140 | -20 | -124 | -524 | -1.096 |
| EBITDA | 9 | 15 | 75 | 15 | -130 | 40 | 98 | -158 | 14 | -57 | 33 | -0 | 16 | 23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 15 | 75 | 15 | -130 | 40 | 98 | -158 | 14 | -57 | 33 | -0 | 16 | 23 |
| Net financials | 3 | -2 | 0 | -8 | -8 | -0 | -2 | -13 | -14 | -5 | -10 | -0 | 1 | -0 |
| Profit before tax | 12 | 13 | 76 | 7 | -138 | 40 | 96 | -171 | 1 | -62 | 23 | 0 | 17 | 23 |
| Tax | 3 | 6 | 19 | 2 | -30 | 9 | 23 | -38 | 0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 9 | 8 | 57 | 5 | -108 | 31 | 73 | -134 | 1 | -62 | 23 | 0 | 17 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.245 | 1.143 | 716 | 772 | 286 | 377 | 517 | 295 | 313 | 119 | 326 | 389 | 405 | 416 |
| Equity | 173 | 180 | 237 | 242 | 134 | 165 | 238 | 104 | 105 | 43 | 66 | 66 | 118 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.072 | 963 | 479 | 530 | 152 | 213 | 279 | 191 | 208 | 76 | 260 | 323 | 288 | 296 |
| Total debt | 1.072 | 963 | 479 | 530 | 152 | 213 | 279 | 191 | 208 | 76 | 260 | 323 | 288 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2011 | — | — |
CH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Kock-Petersen | Management | 0 companies |
| Claus Hrouda-Rasmussen | Management | 0 companies |