| Revenue | DKK -181K | -105% |
| EBITDA | DKK -181K | -113% |
| Net profit | DKK -220K | -118% |
| Total assets | DKK 1,8M | -28% |
| Equity | DKK 1,4M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 0 | 379 | 155 | 22 | -6 | 121 | 1.880 | 3.852 | -181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -196 | -0 |
| EBITDA | 161 | -109 | 128 | -36 | 22 | -6 | 96 | 368 | 1.436 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -34 |
| EBIT | 161 | -109 | 128 | -36 | 22 | -6 | 96 | 368 | 1.407 | -215 |
| Net financials | -1 | 0 | 4 | 10 | 2 | 9 | 0 | 0 | -7 | -1 |
| Profit before tax | 161 | -109 | 133 | -27 | 25 | 3 | 96 | 368 | 1.401 | -216 |
| Tax | 21 | -0 | 16 | 3 | -4 | 2 | 19 | 94 | 210 | 4 |
| Net profit | 140 | -109 | 117 | -30 | 28 | 1 | 76 | 274 | 1.191 | -220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 76 | 213 | 88 | 135 | 138 | 179 | 708 | 2.551 | 1.828 |
| Equity | 141 | 76 | 183 | 54 | 82 | 83 | 160 | 175 | 1.594 | 1.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 0 |
| Short-term debt | 44 | 0 | 29 | 34 | 53 | 54 | 19 | 532 | 818 | 470 |
| Total debt | 44 | 0 | 29 | 34 | 53 | 54 | 19 | 532 | 957 | 470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VD Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2018 | |
Karma Franchise ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Dandanell | Management | 0 companies |