| Revenue | DKK -105K | -112% |
| EBITDA | DKK -105K | -112% |
| Net profit | DKK -265K | -151% |
| Total assets | DKK 5,2M | -12% |
| Equity | DKK 1,3M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.111 | 1.815 | 174 | 260 | 127 | -21 | -95 | 41 | 317 | 326 | 755 | 896 | -105 |
| Staff expenses | -128 | -141 | -128 | -134 | -77 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -214 | -162 | 46 | 127 | 50 | -21 | -97 | 41 | 317 | 326 | 755 | 896 | -105 |
| Depreciation & amort. | 37 | -37 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -251 | -199 | 9 | 127 | 50 | -21 | -97 | 41 | 317 | 326 | 755 | 896 | -105 |
| Net financials | -41 | -41 | -36 | 289 | -2 | -1 | 129 | -3 | -71 | -35 | -27 | -213 | -204 |
| Profit before tax | -293 | -240 | -27 | 416 | 47 | -22 | 33 | 39 | 247 | 291 | 728 | 683 | -310 |
| Tax | -72 | -59 | -7 | 116 | -10 | 16 | 82 | -0 | -0 | 54 | 162 | 167 | -45 |
| Net profit | -221 | -181 | -20 | 300 | 58 | -37 | -49 | 39 | 247 | 237 | 566 | 516 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 530 | 565 | 506 | 560 | 597 | 261 | 143 | 240 | 844 | 1.734 | 3.211 | 5.899 | 5.213 |
| Equity | -337 | -518 | -538 | -239 | -181 | -219 | -268 | -229 | 252 | 489 | 1.055 | 1.571 | 1.306 |
| Long-term debt | 580 | 639 | 699 | 500 | 500 | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 287 | 445 | 345 | 298 | 278 | 104 | 411 | 468 | 592 | 1.244 | 2.156 | 4.328 | 3.907 |
| Total debt | 867 | 1.083 | 1.044 | 798 | 778 | 479 | 411 | 468 | 592 | 1.244 | 2.156 | 4.328 | 3.907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
KEIN ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Olin | Chief Executive Officer | 0 companies |
| Kenneth Janus Olin | Chief Executive Officer | 0 companies |