| Revenue | DKK 1,2M | +8% |
| EBITDA | DKK 36K | -55% |
| Net profit | DKK 6K | -3% |
| Total assets | DKK 1,2M | +22% |
| Equity | DKK 636K | +0% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 755 | 911 | 1.452 | 1.091 | 1.174 |
| Staff expenses | -348 | -362 | -358 | -412 | -484 |
| EBITDA | 36 | 71 | 383 | 79 | 36 |
| Depreciation & amort. | -33 | -59 | -197 | -69 | -29 |
| EBIT | 3 | 12 | 187 | 10 | 7 |
| Net financials | -1 | -2 | -6 | -3 | 0 |
| Profit before tax | 1 | 10 | 180 | 7 | 7 |
| Tax | -0 | 2 | 40 | 2 | 2 |
| Net profit | 1 | 8 | 141 | 6 | 6 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 883 | 1.098 | 1.081 | 986 | 1.202 |
| Equity | 602 | 610 | 750 | 636 | 636 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 281 | 488 | 331 | 350 | 566 |
| Total debt | 281 | 488 | 331 | 350 | 566 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PT Management | Management | 2022 |
KT Founder | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thorlin | Management | 0 companies |
| Krishna Thorlin | Founder | 0 companies |
| Joan Elsa Thorlin | Board of Directors | 0 companies |