| Revenue | DKK 29K | -80% |
| EBITDA | DKK -56K | +81% |
| Net profit | DKK -22K | +93% |
| Total assets | DKK 179K | -47% |
| Equity | DKK 154K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 208 | 215 | 531 | 970 | 518 | 1.065 | 838 | 854 | 882 | 1.407 | 884 | 142 | 29 |
| Staff expenses | -15 | -45 | -0 | -45 | -50 | -42 | -70 | -199 | -150 | -165 | -248 | -152 | -120 | -0 |
| EBITDA | -53 | -106 | -129 | 54 | 222 | -9 | 180 | 181 | 194 | 193 | 123 | 287 | -293 | -56 |
| Depreciation & amort. | -34 | -25 | -19 | -28 | -118 | -88 | -66 | -73 | -40 | -30 | -22 | -22 | -22 | -23 |
| EBIT | -87 | -131 | -148 | 26 | 105 | -97 | 114 | 109 | 155 | 164 | 100 | 265 | -315 | -78 |
| Net financials | -3 | -3 | -5 | -4 | -5 | -2 | -0 | -2 | -3 | -3 | -2 | -2 | -0 | -6 |
| Profit before tax | -90 | -134 | -153 | 22 | 100 | -99 | 114 | 107 | 152 | 161 | 98 | 263 | -315 | -85 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 35 | 22 | 58 | -0 | -63 |
| Net profit | -90 | -134 | -153 | 22 | 100 | -99 | 114 | 107 | 152 | 125 | 76 | 205 | -315 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 228 | 118 | 92 | 214 | 461 | 366 | 480 | 206 | 235 | 406 | 538 | 712 | 338 | 179 |
| Equity | -10 | -144 | -297 | -275 | -175 | -274 | -160 | -53 | 99 | 224 | 301 | 491 | 175 | 154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 22 | 58 | 66 | 0 |
| Short-term debt | 238 | 263 | 389 | 488 | 636 | 640 | 640 | 259 | 136 | 146 | 216 | 164 | 97 | 26 |
| Total debt | 238 | 263 | 389 | 488 | 636 | 640 | 640 | 259 | 136 | 181 | 237 | 221 | 163 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Founder | Founder | 2011 | — | — |
ET Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Thørup | Founder | 0 companies |
| Erik Thørup | Management | 0 companies |