| Revenue | DKK 1,1M | +87% |
| EBITDA | DKK 16K | -64% |
| Net profit | DKK 12K | -62% |
| Total assets | DKK 626K | +35% |
| Equity | DKK 348K | +4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.490 | 5.374 | 2.866 | 6.985 | 7.705 | 7.567 | 4.872 | 1.740 | 199 | 210 | 126 | 589 | 1.104 |
| Staff expenses | -6.235 | -5.363 | -2.817 | -6.587 | -7.175 | -7.597 | -4.795 | -2.014 | -530 | -222 | -223 | -545 | -1.088 |
| EBITDA | -256 | 12 | 49 | 398 | 530 | -31 | 77 | -274 | -331 | -12 | -97 | 44 | 16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -256 | 12 | 49 | 398 | 530 | -31 | 77 | -274 | -331 | -12 | -97 | 44 | 16 |
| Net financials | -9 | -12 | -1 | -8 | -3 | -3 | -4 | 0 | -0 | -1 | -1 | -2 | -0 |
| Profit before tax | -117 | -0 | 48 | 390 | 527 | -34 | 72 | -274 | -331 | -13 | -98 | 42 | 16 |
| Tax | 65 | 3 | 11 | 95 | 122 | -6 | 18 | -59 | -72 | -3 | -22 | 10 | 3 |
| Net profit | -182 | -3 | 36 | 295 | 404 | -28 | 55 | -215 | -259 | -10 | -77 | 32 | 12 |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.803 | 1.040 | 1.354 | 2.082 | 2.248 | 2.213 | 1.636 | 921 | 478 | 425 | 368 | 464 | 626 |
| Equity | 262 | 259 | 295 | 590 | 944 | 864 | 919 | 650 | 391 | 381 | 304 | 336 | 348 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.541 | 781 | 1.059 | 1.492 | 1.304 | 1.349 | 717 | 271 | 87 | 44 | 64 | 128 | 278 |
| Total debt | -1.541 | 781 | 1.059 | 1.492 | 1.304 | 1.349 | 717 | 271 | 87 | 44 | 64 | 128 | 278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2012 | — | — |
TH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Rifbjerg Hertsdahl | Management | 0 companies |
| Torben Heinrich Andersen | Management | 0 companies |