| Revenue | DKK 68K | -1011% |
| EBITDA | DKK 68K | +1011% |
| Net profit | DKK 57K | +439% |
| Total assets | DKK 52K | -57% |
| Equity | DKK -250K | +19% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 86 | 574 | 941 | 60 | 100 | 117 | 5 | 590 | -7 | 68 |
| Staff expenses | -0 | -150 | -208 | -257 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -64 | -412 | -477 | 21 | 100 | 117 | 5 | 590 | -7 | 68 |
| Depreciation & amort. | -0 | -10 | -23 | -70 | -35 | -33 | -33 | -33 | -0 | -0 | -0 |
| EBIT | -7 | -74 | -435 | -548 | -14 | 67 | 84 | -28 | 590 | -7 | 68 |
| Net financials | -500 | -0 | -21 | -91 | -29 | -30 | -17 | -22 | -17 | -9 | -11 |
| Profit before tax | -507 | -74 | -456 | -639 | -42 | 38 | 68 | -50 | 574 | -17 | 57 |
| Tax | -0 | -0 | -0 | -145 | 2 | -0 | -0 | 44 | -0 | -0 | -0 |
| Net profit | -507 | -74 | -456 | -494 | -44 | 38 | 68 | -94 | 574 | -17 | 57 |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 324 | 779 | 667 | 509 | 446 | 351 | 258 | 350 | 120 | 52 |
| Equity | -7 | -81 | -537 | -831 | -875 | -837 | -769 | -863 | -290 | -307 | -250 |
| Long-term debt | 0 | 79 | 67 | 70 | 0 | 0 | 1.080 | 1.080 | 400 | 400 | 250 |
| Short-term debt | 8 | 327 | 1.249 | 1.428 | 1.383 | 1.283 | 40 | 42 | 240 | 27 | 51 |
| Total debt | 8 | 406 | 1.316 | 1.498 | 1.383 | 1.283 | 1.120 | 1.122 | 640 | 427 | 301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SM Management | Management | 2012 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEMAKI ApS | Company | 50.0% | 50.0% | 2018 |
ASON A/S | Company | 100.0% | 100.0% | 2016 |
JAKOBSEN HOLDING 2014 ApS | Company | 25.0% | 25.0% | 2015 |
J. PILEGAARD INVEST ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Fugl Rasmussen | Chief Executive Officer | 0 companies |
| Søren Møller Jakobsen | Management | 0 companies |
| Jan Preisler | Chief Executive Officer | 0 companies |
| Jørn Pilegaard | Board of Directors | 0 companies |
| Ole Pedersen | Board of Directors | 0 companies |