| Revenue | DKK -594K | +65% |
| EBITDA | DKK -1,4M | -39% |
| Net profit | DKK -1,4M | -36% |
| Total assets | DKK 3M | +43% |
| Equity | DKK 413K | +135% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -168 | 646 | 214 | 61 | 167 | 160 | 82 | 115 | 72 | 57 | -78 | -361 | -594 |
| Staff expenses | -81 | -491 | -2 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -94 | -634 | -786 |
| EBITDA | -250 | 155 | 211 | 51 | 167 | 160 | 82 | 115 | 72 | 57 | -171 | -995 | -1.380 |
| Depreciation & amort. | -82 | -210 | -323 | -429 | -430 | -390 | -241 | -140 | -21 | -21 | -0 | -0 | -0 |
| EBIT | -332 | -56 | -112 | -379 | -264 | -231 | -159 | -25 | 51 | 36 | -171 | -995 | -1.380 |
| Net financials | -5 | -33 | -29 | -27 | 0 | 0 | 0 | -1 | -1 | -1 | -0 | -31 | -11 |
| Profit before tax | -337 | -89 | -140 | -405 | -264 | -231 | -159 | -26 | 50 | 35 | -172 | -1.025 | -1.391 |
| Tax | -73 | -37 | -74 | -89 | -58 | -51 | -35 | -6 | 12 | 7 | -0 | -0 | -0 |
| Net profit | -264 | -52 | -67 | -316 | -206 | -179 | -124 | -20 | 38 | 28 | -172 | -1.025 | -1.391 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.570 | 1.749 | 1.710 | 1.295 | 1.213 | 965 | 712 | 341 | 185 | 63 | 329 | 2.102 | 3.013 |
| Equity | 486 | 435 | 368 | 464 | 258 | 79 | -45 | -65 | -26 | 2 | -170 | -1.196 | 413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.083 | 1.074 | 1.005 | 589 | 799 | 800 | 724 | 397 | 206 | 61 | 499 | 3.298 | 2.600 |
| Total debt | 1.083 | 1.074 | 1.005 | 589 | 799 | 800 | 724 | 397 | 206 | 61 | 499 | 3.298 | 2.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SL Management | Management | 2012 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INV. AF 15/5 2006 ApS | Company | 100.0% | 100.0% | 2020 |
Kisbye Kristensen Invest ApS | Company | 100.0% | 100.0% | 2017 |
MISUKRI ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Bang Nørgaard | Chief Executive Officer | 0 companies |
| Søren Lauge Boll | Management | 0 companies |
| Mikael Kisbye Kristensen | Chief Executive Officer | 0 companies |
| Mogens Sejer Iversen | Board of Directors | 0 companies |
| Max Schläger Nielsen | Board of Directors | 0 companies |