| Revenue | DKK -306K | +56% |
| EBITDA | DKK -363K | -55% |
| Net profit | DKK -2,7M | -225% |
| Total assets | DKK 14,5M | -15% |
| Equity | DKK 7M | -28% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -21 | -1.114 | -87 | -21 | -10 | -11 | 137 | -9 | -239 | -186 | -196 | -306 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -23 | -1.116 | -87 | -21 | -10 | -11 | 137 | -9 | -239 | -56 | -233 | -363 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -23 | -1.116 | -87 | -21 | -10 | -11 | 137 | -9 | -239 | -56 | -233 | -363 |
| Net financials | 0 | 83 | -607 | -746 | -77 | -3 | 223 | 965 | 3.012 | 5.940 | 694 | 2.696 | -2.359 |
| Profit before tax | -14 | 60 | -1.723 | -833 | -99 | -13 | 212 | 1.103 | 3.003 | 5.702 | 639 | 2.463 | -2.721 |
| Tax | 4 | 4 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 288 | 5 |
| Net profit | -18 | 56 | -1.724 | -833 | -99 | -13 | 212 | 1.103 | 3.003 | 5.702 | 639 | 2.175 | -2.727 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 129 | 143 | 8 | 1 | 1 | 226 | 1.231 | 4.240 | 10.106 | 15.350 | 17.090 | 14.462 |
| Equity | 72 | 116 | -1.439 | -14 | -112 | -125 | 87 | 1.190 | 4.193 | 6.894 | 7.533 | 9.708 | 6.982 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 13 | 1.583 | 21 | 113 | 125 | 139 | 41 | 47 | 3.212 | 7.816 | 7.381 | 7.481 |
| Total debt | 8 | 13 | 1.583 | 21 | 113 | 125 | 139 | 41 | 47 | 3.212 | 7.816 | 7.381 | 7.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 2024 | — | — |
HT Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JT HOLDING AF 28.01.2008 ApS | Company | 33.3% | 33.3% | 2012 |
KT HOLDING AF 28.01.2008 ApS | Company | 33.3% | 33.3% | 2012 |
MT HOLDING AF 28.01.2008 ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Damsgaard Thygesen | Management | 0 companies |
| Henrik Thune | Management | 0 companies |
| Niels Kristian Thygesen | Chairman | 0 companies |