| Revenue | DKK -140K | +93% |
| EBITDA | DKK -140K | -93% |
| Net profit | DKK -12,5M | -1606% |
| Total assets | DKK 247,7M | -5% |
| Equity | DKK 245,3M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -9 | -20 | -14 | -18 | -13 | -19 | -23 | -14 | -67 | -34 | -73 | -140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -9 | -20 | -14 | -18 | -13 | -19 | -23 | -14 | -67 | -34 | -73 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -9 | -20 | -14 | -18 | -13 | -19 | -23 | -14 | -67 | -34 | -73 | -140 |
| Net financials | 116 | 7 | 5.924 | 8.439 | 30.279 | 30.506 | 14.012 | 26.816 | 17.027 | 189.277 | -44.034 | 1.292 | -12.027 |
| Profit before tax | 112 | -2 | 5.904 | 8.425 | 30.261 | 30.493 | 13.992 | 26.793 | 17.014 | 189.211 | -44.068 | 1.220 | -12.167 |
| Tax | 3 | 4 | -0 | 41 | 2 | -65 | -0 | -0 | -0 | -0 | 388 | 389 | 347 |
| Net profit | 109 | -6 | 5.904 | 8.384 | 30.259 | 30.558 | 13.992 | 26.793 | 17.014 | 189.211 | -44.455 | 831 | -12.514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 196 | 195 | 6.599 | 40.359 | 55.541 | 86.450 | 100.753 | 130.258 | 147.817 | 322.379 | 279.136 | 259.769 | 247.703 |
| Equity | 189 | 183 | 6.087 | 14.471 | 44.731 | 75.288 | 89.281 | 116.074 | 133.088 | 322.298 | 277.843 | 257.774 | 245.260 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 11 | 511 | 25.887 | 10.810 | 11.162 | 11.472 | 14.184 | 14.729 | 81 | 1.293 | 1.996 | 2.443 |
| Total debt | 7 | 11 | 511 | 25.887 | 10.810 | 11.162 | 11.472 | 14.184 | 14.729 | 81 | 1.293 | 1.996 | 2.443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Passione Invest ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Milt Lautrup | Management | 0 companies |