| Revenue | DKK 50K | -58% |
| EBITDA | DKK -48K | -214% |
| Net profit | DKK -32K | -143% |
| Total assets | DKK 4,7M | -1% |
| Equity | DKK 3,8M | -2% |
| Employees | 1 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | -77 | -65 | -60 | -135 | -80 | -13 | 123 | 202 | -22 | 22 | 119 | 50 |
| Staff expenses | -15 | -69 | -87 | -85 | -84 | -84 | -56 | -77 | -87 | -70 | -84 | -77 | -98 |
| EBITDA | -143 | -147 | -152 | -144 | -219 | -164 | -69 | 46 | 115 | -132 | -62 | 42 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -14 | -20 | -20 | -22 | -22 | -33 | -46 | -46 | -38 |
| EBIT | -143 | -147 | -152 | -144 | -233 | -184 | -88 | 23 | 93 | -165 | -108 | -4 | -86 |
| Net financials | 775 | 168 | 291 | 261 | 57 | 267 | -134 | 721 | 1.873 | 331 | -700 | -12 | 54 |
| Profit before tax | 631 | 21 | 139 | 117 | -176 | 83 | -222 | 745 | 1.966 | 165 | -808 | -16 | -32 |
| Tax | 53 | -0 | 31 | 22 | 1 | -20 | -44 | 168 | 222 | 34 | -14 | -3 | -0 |
| Net profit | 579 | 21 | 108 | 95 | -177 | 103 | -178 | 576 | 1.744 | 131 | -794 | -13 | -32 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.628 | 3.414 | 3.420 | 3.542 | 4.098 | 4.099 | 3.834 | 4.559 | 6.201 | 6.037 | 5.257 | 4.747 | 4.723 |
| Equity | 3.503 | 3.348 | 3.368 | 2.963 | 2.736 | 2.839 | 2.609 | 3.131 | 4.819 | 4.894 | 4.043 | 3.912 | 3.819 |
| Long-term debt | 0 | 0 | 0 | 0 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 |
| Short-term debt | 124 | 66 | 51 | 91 | 174 | 100 | 176 | 434 | 678 | 436 | 514 | 135 | 204 |
| Total debt | 124 | 66 | 51 | 91 | 874 | 800 | 876 | 1.134 | 1.378 | 1.136 | 1.214 | 835 | 904 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Just Andersen | Management | 0 companies |