| Revenue | DKK -60K | -154% |
| EBITDA | DKK -60K | -154% |
| Net profit | DKK -49K | -156% |
| Total assets | DKK 344K | -18% |
| Equity | DKK 213K | -19% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | -7 | -42 | -20 | 17 | -1 | 45 | 33 | 42 | -37 | 106 | 112 | -60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | -7 | -42 | -20 | 17 | -1 | 45 | 33 | 42 | -37 | 106 | 112 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | -7 | -42 | -20 | 17 | -1 | 45 | 33 | 42 | -37 | 106 | 112 | -60 |
| Net financials | 0 | 0 | -1 | -0 | -1 | -0 | -0 | 1 | -4 | -4 | -1 | -0 | -2 |
| Profit before tax | 3 | -7 | -43 | -20 | 16 | -1 | 45 | 34 | 38 | -40 | 105 | 112 | -62 |
| Tax | 1 | -0 | -0 | -0 | -12 | -0 | 10 | 10 | 10 | -8 | 23 | 25 | -13 |
| Net profit | 2 | -7 | -43 | -20 | 28 | -1 | 35 | 23 | 28 | -33 | 82 | 87 | -49 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 111 | 129 | 94 | 68 | 131 | 179 | 142 | 163 | 480 | 559 | 436 | 418 | 344 |
| Equity | 82 | 75 | 32 | 12 | 40 | 39 | 74 | 98 | 126 | 93 | 175 | 262 | 213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 24 | 0 |
| Short-term debt | 29 | 54 | 62 | 56 | 91 | 140 | 68 | 65 | 345 | 466 | 261 | 133 | 131 |
| Total debt | 29 | 54 | 62 | 56 | 91 | 140 | 68 | 65 | 355 | 466 | 261 | 156 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2012 | — | — |
LL Management | Management | 2012 | — | — |
KD Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORNALI HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
ENGRAF HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thore Engraf | Management | 0 companies |
| Leo Lauritzen | Management | 0 companies |
| Kim Due Jensen | Founder | 0 companies |