| Revenue | DKK -315K | +128% |
| EBITDA | DKK -315K | -128% |
| Net profit | DKK 18,4M | +26% |
| Total assets | DKK 120,1M | -7% |
| Equity | DKK 101,7M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -83 | -138 | -315 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.148 | 32.197 | 9.627 | 2.734 | 6.616 | 9.824 | 12.459 | 8.911 | 7.222 | 1.123 | -83 | -138 | -315 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.148 | 32.197 | 9.627 | 2.734 | 6.616 | 9.824 | 12.459 | 8.911 | 7.222 | 1.123 | -83 | -138 | -315 |
| Net financials | 3.139 | 32.213 | 9.029 | -2.669 | 21.156 | 19.326 | 12.322 | 9.110 | 8.836 | 1.149 | 2.173 | 15.777 | 20.044 |
| Profit before tax | 3.123 | 31.907 | 8.950 | -2.848 | 21.023 | 19.259 | 12.047 | 8.748 | 8.361 | 972 | 2.090 | 15.639 | 19.729 |
| Tax | -10 | -149 | -186 | -1.260 | 3.134 | 2.072 | -145 | -115 | 146 | -62 | 456 | 1.040 | 1.319 |
| Net profit | 3.133 | 32.056 | 9.136 | -1.588 | 17.889 | 17.188 | 12.192 | 8.864 | 8.215 | 1.034 | 1.634 | 14.599 | 18.410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.797 | 74.144 | 84.628 | 111.807 | 78.053 | 94.003 | 103.504 | 110.510 | 115.444 | 115.432 | 117.099 | 129.880 | 120.146 |
| Equity | 18.052 | 50.811 | 59.496 | 54.951 | 76.169 | 92.714 | 102.043 | 110.256 | 114.597 | 115.148 | 116.828 | 126.111 | 101.701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.746 | 23.333 | 25.132 | 56.856 | 1.884 | 1.290 | 1.461 | 253 | 848 | 284 | 271 | 3.769 | 18.445 |
| Total debt | 2.746 | 23.333 | 25.132 | 56.856 | 1.884 | 1.290 | 1.461 | 253 | 848 | 284 | 271 | 3.769 | 18.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2014 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Ravlo | Management | 0 companies |
| Bente Hansen | Chief Executive Officer | 0 companies |
| Steen Wackerhausen | Chief Executive Officer | 0 companies |
| Michael Rasmus Bek | Board of Directors | 0 companies |
| Niels Christian Toksvig | Board of Directors | 0 companies |
| Svend Aage Helsinghoff | Board of Directors | 0 companies |