| Revenue | DKK 50K | +24% |
| EBITDA | DKK -5K | -130% |
| Net profit | DKK 47K | +1240% |
| Total assets | DKK 1,4M | +1% |
| Equity | DKK 1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -118 | -225 | 413 | 716 | 1.042 | -20 | -720 | 348 | 318 | 886 | 50 | 41 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -118 | -225 | 15 | 81 | 159 | -20 | -725 | 319 | 295 | 864 | 27 | 17 | -5 |
| Depreciation & amort. | -4 | -23 | 53 | 54 | 74 | -91 | -147 | -178 | -271 | -261 | -523 | -34 | -0 |
| EBIT | -121 | -248 | -38 | 27 | 85 | -111 | -872 | 141 | 24 | 603 | -496 | -16 | -5 |
| Net financials | -5 | -8 | 51 | 25 | 16 | 161 | -79 | -111 | 402 | 417 | -42 | 8 | 6 |
| Profit before tax | -62 | -255 | 12 | 52 | 102 | 50 | -951 | 30 | 427 | 1.020 | -537 | -4 | 1 |
| Tax | 32 | -63 | 3 | 11 | 9 | 12 | -115 | 10 | 27 | 209 | -62 | -0 | -47 |
| Net profit | -94 | -192 | 9 | 41 | 93 | 38 | -836 | 20 | 400 | 810 | -476 | -4 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 539 | 759 | 1.738 | 2.250 | 2.912 | 4.350 | 5.141 | 8.727 | 13.386 | 9.537 | 1.496 | 1.356 | 1.373 |
| Equity | -96 | -288 | -279 | 438 | 531 | 569 | -267 | 253 | 652 | 1.463 | 987 | 983 | 1.030 |
| Long-term debt | 503 | 909 | 1.675 | 1.527 | 2.054 | 2.515 | 4.058 | 5.498 | 9.075 | 6.615 | 0 | 0 | 0 |
| Short-term debt | 132 | 138 | 305 | 186 | 178 | 1.031 | 1.230 | 2.847 | 2.989 | 1.079 | 401 | 265 | 287 |
| Total debt | 634 | 1.046 | 1.980 | 1.713 | 2.232 | 3.546 | 5.288 | 8.344 | 12.064 | 7.694 | 401 | 265 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
JG Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KUBA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bagge-Nielsen | Management | 0 companies |
| Jørgen Giversen | Founder | 0 companies |
| Ron Langballe Cohen | Board of Directors | 0 companies |
| Rasmus Amby Makwarth | Board of Directors | 0 companies |