| Revenue | DKK 90K | -72% |
| EBITDA | DKK -1M | +13% |
| Net profit | DKK -1,4M | +10% |
| Total assets | DKK 6,8M | -14% |
| Equity | DKK 781K | -64% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.164 | 2.278 | 2.451 | 2.583 | 1.713 | 902 | 2.414 | 969 | 2.562 | 2.390 | 894 | 326 | 90 |
| Staff expenses | -1.360 | -1.404 | -1.592 | -1.516 | -1.499 | -1.433 | -1.313 | -1.377 | -1.658 | -1.911 | -1.852 | -1.505 | -1.113 |
| EBITDA | 804 | 875 | 838 | 1.067 | 214 | -531 | 1.101 | -408 | 904 | 479 | -957 | -1.180 | -1.023 |
| Depreciation & amort. | -91 | -32 | 126 | 120 | -89 | -39 | -38 | -38 | -38 | -15 | -0 | -0 | -0 |
| EBIT | 713 | 843 | 711 | 947 | 124 | -570 | 1.062 | -446 | 866 | 464 | -957 | -1.180 | -1.023 |
| Net financials | -285 | -300 | -381 | -382 | 36 | -425 | -354 | -200 | -94 | -259 | -225 | -402 | -361 |
| Profit before tax | 428 | 543 | 331 | 565 | 160 | -995 | 709 | -646 | 771 | 205 | -1.183 | -1.581 | -1.385 |
| Tax | 110 | 142 | 84 | 129 | 33 | -83 | 18 | -77 | 110 | 49 | -29 | -40 | -3 |
| Net profit | 318 | 400 | 246 | 437 | 127 | -912 | 690 | -569 | 661 | 156 | -1.153 | -1.542 | -1.382 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.817 | 6.653 | 8.150 | 8.578 | 6.390 | 5.743 | 7.274 | 6.860 | 6.985 | 8.404 | 9.232 | 7.833 | 6.774 |
| Equity | 81 | 81 | 87 | 94 | 221 | 120 | 810 | 1.541 | 2.202 | 2.358 | 1.205 | 2.163 | 781 |
| Long-term debt | 0 | 0 | 7.194 | 7.530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.579 |
| Short-term debt | 5.727 | 6.533 | 842 | 942 | 6.136 | 5.624 | 6.447 | 5.320 | 4.772 | 6.036 | 8.028 | 5.670 | 2.414 |
| Total debt | 5.727 | 6.533 | 8.036 | 8.472 | 6.136 | 5.624 | 6.447 | 5.320 | 4.772 | 6.036 | 8.028 | 5.670 | 5.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RIVOLD HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Henrik Rivold | Management | 0 companies |