| Revenue | DKK 208K | +32% |
| EBITDA | DKK 82K | +265% |
| Net profit | DKK 64K | +275% |
| Total assets | DKK 359K | +71% |
| Equity | DKK 190K | +50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263 | 142 | 67 | 0 | 97 | 0 | -45 | -41 | 171 | 276 | 94 | 158 | 208 |
| Staff expenses | -115 | -112 | -76 | -34 | -32 | -10 | -3 | -6 | -32 | -176 | -157 | -128 | -114 |
| EBITDA | 148 | 30 | -9 | -55 | 65 | -101 | -47 | -47 | 139 | 100 | -95 | 22 | 82 |
| Depreciation & amort. | 4 | 9 | 9 | 12 | -15 | -15 | -6 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 144 | 21 | -18 | -67 | 50 | -116 | -54 | -52 | 139 | 100 | -95 | 22 | 82 |
| Net financials | 0 | -0 | -1 | -1 | -1 | -1 | -1 | -0 | -0 | -1 | -1 | -0 | 0 |
| Profit before tax | 144 | 21 | -20 | -68 | 49 | -117 | -54 | -52 | 139 | 100 | -95 | 22 | 82 |
| Tax | 37 | 6 | -4 | -16 | 12 | -25 | -12 | -11 | 31 | 22 | -21 | 5 | 18 |
| Net profit | 107 | 15 | -15 | -52 | 37 | -91 | -43 | -41 | 108 | 78 | -75 | 17 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351 | 345 | 354 | 254 | 428 | 187 | 167 | 184 | 296 | 540 | 189 | 210 | 359 |
| Equity | 187 | 203 | 187 | 135 | 172 | 81 | 38 | -3 | 106 | 184 | 109 | 126 | 190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 141 | 167 | 119 | 256 | 107 | 129 | 187 | 191 | 357 | 80 | 83 | 169 |
| Total debt | 162 | 141 | 167 | 119 | 256 | 107 | 129 | 187 | 191 | 357 | 80 | 83 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KC VALLØ HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Christensen | Management | 0 companies |