| Revenue | DKK -6K | -136% |
| EBITDA | DKK -6K | -136% |
| Net profit | DKK -7K | +96% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 655K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -191 | 209 | -138 | 22 | 12 | -138 | 80 | -32 | -39 | 118 | -40 | 17 | -6 |
| Staff expenses | -145 | -96 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -336 | 113 | -36 | 22 | 12 | -138 | 80 | -32 | -39 | 118 | -40 | 17 | -6 |
| Depreciation & amort. | 36 | 51 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -372 | 62 | -93 | 22 | 12 | -138 | 80 | -32 | -39 | 118 | -40 | 17 | -6 |
| Net financials | -17 | -16 | -35 | -31 | -34 | -2 | -1 | -24 | -10 | -6 | -1 | -1 | -1 |
| Profit before tax | -389 | 46 | -128 | -9 | -22 | -140 | 79 | -57 | -48 | 112 | -41 | 16 | -7 |
| Tax | -96 | 12 | -18 | 10 | -3 | -30 | 18 | -20 | -11 | 25 | -9 | 177 | -0 |
| Net profit | -293 | 34 | -110 | -19 | -18 | -109 | 62 | -36 | -38 | 87 | -32 | -161 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.035 | 1.691 | 2.017 | 2.411 | 2.456 | 2.345 | 2.469 | 2.477 | 1.293 | 1.301 | 1.269 | 1.056 | 1.052 |
| Equity | -397 | -364 | -473 | -492 | -510 | -619 | -558 | 806 | 768 | 855 | 823 | 662 | 655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.433 | 2.054 | 2.490 | 2.903 | 2.966 | 2.964 | 3.026 | 1.671 | 524 | 446 | 446 | 393 | 396 |
| Total debt | 1.433 | 2.054 | 2.490 | 2.903 | 2.966 | 2.964 | 3.026 | 1.671 | 524 | 446 | 446 | 393 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2012 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARISMA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Klinge Göthe | Management | 0 companies |
| Annika Escherich | Chief Executive Officer | 0 companies |