| Revenue | DKK 1M | +105% |
| EBITDA | DKK 238K | +0% |
| Net profit | DKK 175K | -3% |
| Total assets | DKK 1,3M | +3% |
| Equity | DKK 604K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | 145 | 344 | 431 | 528 | 713 | 762 | 874 | 508 | 1.041 |
| Staff expenses | -248 | -216 | -227 | -219 | -221 | -219 | -619 | -456 | -270 | -803 |
| EBITDA | -305 | -71 | 117 | 212 | 306 | 495 | 143 | 417 | 238 | 238 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -305 | -71 | 117 | 212 | 306 | 495 | 143 | 417 | 238 | 238 |
| Net financials | -22 | -12 | -3 | -7 | 12 | -0 | -2 | -4 | -5 | -12 |
| Profit before tax | -327 | -83 | 115 | 206 | 318 | 494 | 141 | 413 | 233 | 226 |
| Tax | 42 | -0 | -0 | -0 | 10 | 109 | 31 | 92 | 52 | 51 |
| Net profit | -369 | -83 | 115 | 206 | 308 | 386 | 110 | 322 | 181 | 175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 | 36 | 338 | 522 | 519 | 809 | 919 | 1.155 | 1.301 | 1.342 |
| Equity | -414 | -498 | -383 | -178 | 130 | 516 | 626 | 647 | 629 | 604 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 534 | 721 | 699 | 389 | 293 | 293 | 508 | 672 | 739 |
| Total debt | 433 | 534 | 721 | 699 | 389 | 293 | 293 | 508 | 672 | 739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Management | Management | 2021 | — | — |
KB Management | Management | 2021 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOSERUP & NIELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
Hamilton Thorne Holdings (DK) ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Ivan Nielsen | Management | 0 companies |
| Kamilla Bjerg Boserup | Management | 0 companies |
| Karina Sandager Boserup | Chief Executive Officer | 0 companies |
| David Bruce Wolf | Chairman | 0 companies |
| Michael Wray Bruns | Board of Directors | 0 companies |