| Revenue | DKK 229K | -49% |
| EBITDA | DKK 138K | -60% |
| Net profit | DKK 154K | -46% |
| Total assets | DKK 1,7M | -21% |
| Equity | DKK 719K | -6% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | 54 | — | 165 | 171 | 165 | 223 | 152 | 447 | 229 |
| Staff expenses | -47 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -105 | -91 |
| EBITDA | -83 | 54 | 0 | 161 | 171 | 165 | 223 | 152 | 342 | 138 |
| Depreciation & amort. | 3 | 2 | -0 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBIT | -86 | 52 | 0 | 159 | 169 | 163 | 221 | 150 | 340 | 136 |
| Net financials | -22 | -26 | 0 | 5 | 14 | 14 | 10 | 43 | 24 | 62 |
| Profit before tax | -100 | 39 | 0 | 163 | 182 | 177 | 231 | 193 | 363 | 198 |
| Tax | -22 | 9 | -0 | 36 | 40 | 39 | 52 | 43 | 80 | 44 |
| Net profit | -78 | 30 | 0 | 127 | 142 | 138 | 179 | 151 | 283 | 154 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 388 | 414 | 0 | 883 | 1.456 | 1.311 | 1.636 | 1.744 | 2.143 | 1.686 |
| Equity | 15 | 46 | 0 | 200 | 343 | 441 | 580 | 631 | 765 | 719 |
| Long-term debt | 0 | 0 | 0 | 38 | 40 | 39 | 51 | 43 | 80 | 44 |
| Short-term debt | 372 | 368 | 0 | 643 | 1.071 | 830 | 1.003 | 1.069 | 1.298 | 923 |
| Total debt | 372 | 368 | 0 | 681 | 1.112 | 869 | 1.055 | 1.112 | 1.378 | 967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2022 | — | — |
BS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2012 | |
SCHACK HOLDING, VARDE ApS | Company | 33.3% | 33.3% | 2019 |
YI HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kate Sue Jeong Yi Klemmensen | Management | 0 companies |
| Bodil Schack | Management | 0 companies |