| Revenue | DKK -40K | -85% |
| EBITDA | DKK -40K | +85% |
| Net profit | DKK -120K | +66% |
| Total assets | DKK 43K | -68% |
| Equity | DKK -2,3M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -222 | 22 | 7 | 69 | -264 | -170 | -78 | -107 | -104 | -90 | -121 | -272 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -444 | -171 | -95 | 69 | -264 | -170 | -78 | -107 | -104 | -90 | -121 | -272 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -444 | -171 | -95 | 69 | -264 | -170 | -78 | -107 | -104 | -90 | -121 | -272 | -40 |
| Net financials | 0 | -72 | -68 | -87 | -85 | -76 | -73 | -76 | -79 | -1 | -139 | -87 | -90 |
| Profit before tax | -444 | -243 | -163 | -18 | -349 | -246 | -151 | -183 | -183 | -91 | -261 | -360 | -130 |
| Tax | -0 | -0 | -0 | -0 | -0 | -167 | -33 | -40 | -40 | -20 | -57 | -0 | -10 |
| Net profit | -444 | -243 | -163 | -18 | -349 | -78 | -118 | -142 | -143 | -71 | -203 | -360 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42 | 219 | 634 | 790 | 808 | 696 | 669 | 626 | 514 | 429 | 359 | 133 | 43 |
| Equity | -318 | -561 | -724 | -742 | -1.091 | -1.169 | -1.287 | -1.430 | -1.573 | -1.644 | -1.847 | -2.207 | -2.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 359 | 779 | 1.358 | 1.532 | 1.899 | 1.865 | 1.956 | 2.055 | 2.087 | 2.073 | 2.206 | 2.340 | 2.370 |
| Total debt | 359 | 779 | 1.358 | 1.532 | 1.899 | 1.865 | 1.956 | 2.055 | 2.087 | 2.073 | 2.206 | 2.340 | 2.370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØLYST HOLDING A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Bjerg | Management | 0 companies |
| Mark Krebs | Board of Directors | 0 companies |
| Søren Riis Dietz | Board of Directors | 0 companies |