| Revenue | DKK 281K | +10% |
| EBITDA | DKK -4,1M | -2677% |
| Net profit | DKK -4,4M | -981% |
| Total assets | DKK 13,1M | -9% |
| Equity | DKK -771K | -121% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 263 | 290 | -158 | 64 | -36 | 22 | 32 | 293 | 401 | 255 | 281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 153 | 263 | 6.427 | 7.727 | -124 | -36 | -3.225 | -428 | 298 | -1.001 | -149 | -4.128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 153 | 263 | 6.427 | 7.727 | -124 | -36 | -3.225 | -428 | 298 | -1.001 | -149 | -4.128 |
| Net financials | -602 | -358 | -4.823 | 2.431 | 498 | -1.122 | -119 | -79 | -134 | -128 | -263 | -305 |
| Profit before tax | -449 | -95 | 1.604 | 10.159 | 374 | -1.158 | -3.344 | -507 | 164 | -1.129 | -412 | -4.433 |
| Tax | -112 | -227 | 1.134 | 1.463 | -424 | -284 | -11 | -8 | 35 | 60 | -2 | 0 |
| Net profit | -337 | 132 | 470 | 8.696 | 798 | -874 | -3.333 | -499 | 129 | -1.190 | -410 | -4.433 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.270 | 51.018 | 57.706 | 30.674 | 33.290 | 16.369 | 13.339 | 15.484 | 15.974 | 14.656 | 14.495 | 13.138 |
| Equity | -257 | -125 | 345 | 9.040 | 9.839 | 8.965 | 5.632 | 5.133 | 5.261 | 4.072 | 3.662 | -771 |
| Long-term debt | 0 | 26.154 | 26.068 | 7.055 | 10.852 | 5.646 | 5.554 | 8.705 | 8.573 | 8.463 | 8.364 | 8.254 |
| Short-term debt | 13.424 | 24.844 | 28.801 | 14.579 | 12.599 | 1.758 | 2.154 | 1.646 | 2.140 | 2.120 | 2.469 | 5.656 |
| Total debt | 13.424 | 50.998 | 54.869 | 21.634 | 23.451 | 7.404 | 7.707 | 10.351 | 10.712 | 10.584 | 10.833 | 13.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2013 | — | — |
UT Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KONTIKI EJENDOMME ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Boel Sørensen | Management | 0 companies |
| Ulrik Thalbitzer-Foldskov | Management | 0 companies |