| Revenue | DKK -9K | +19% |
| EBITDA | DKK -9K | -19% |
| Net profit | DKK -8K | +4% |
| Total assets | DKK 2K | -36% |
| Equity | DKK -207K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.413 | 2.059 | 1.905 | 2.525 | 1.843 | -75 | 433 | -152 | -5 | -20 | -5 | -7 | -9 |
| Staff expenses | -1.514 | -1.903 | -1.877 | -2.499 | -2.312 | -52 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -101 | 157 | 28 | 26 | -469 | -127 | 430 | -152 | -5 | -20 | -5 | -7 | -9 |
| Depreciation & amort. | -23 | -21 | -10 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -123 | 135 | 18 | 16 | -479 | -127 | 430 | -152 | -5 | -20 | -5 | -7 | -9 |
| Net financials | -8 | -7 | -0 | -9 | -6 | 61 | -42 | -4 | -1 | 8 | -1 | -1 | -0 |
| Profit before tax | -131 | 128 | 18 | 6 | -485 | -66 | 388 | -156 | -6 | -13 | -6 | -8 | -9 |
| Tax | -32 | 34 | 12 | 4 | -106 | -14 | 93 | -35 | -2 | -3 | -2 | -0 | -1 |
| Net profit | -99 | 94 | 6 | 2 | -379 | -52 | 295 | -121 | -4 | -9 | -4 | -8 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.138 | 798 | 849 | 1.675 | 905 | 500 | 150 | 35 | 2 | 6 | 8 | 3 | 2 |
| Equity | -19 | 75 | 81 | 83 | -296 | -348 | -53 | -174 | -178 | -187 | -191 | -199 | -207 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.157 | 723 | 768 | 1.591 | 1.200 | 848 | 203 | 209 | 50 | 193 | 199 | 202 | 209 |
| Total debt | 1.157 | 723 | 768 | 1.591 | 1.200 | 848 | 203 | 209 | 180 | 193 | 199 | 202 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2011 | — | — |
GP Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM & GRY HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sonny Rasmussen | Management | 0 companies |
| Gry Pedersen | Management | 0 companies |