| Revenue | DKK -18K | -77% |
| EBITDA | DKK -18K | +77% |
| Net profit | DKK -19K | +75% |
| Total assets | DKK 7K | -74% |
| Equity | DKK -4K | -125% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 986 | 2.777 | 3.835 | 3.691 | 3.429 | 2.809 | 920 | -75 | -18 |
| Staff expenses | -1.022 | -1.965 | -2.543 | -2.877 | -2.923 | -2.704 | -1.070 | -0 | -0 |
| EBITDA | -36 | 812 | 1.291 | 814 | 506 | -273 | -527 | -75 | -18 |
| Depreciation & amort. | -187 | -295 | -295 | -295 | -295 | -107 | -0 | -0 | -0 |
| EBIT | -223 | 517 | 997 | 519 | 211 | -380 | -527 | -75 | -18 |
| Net financials | -79 | -44 | -40 | -53 | -35 | -36 | -18 | -1 | -1 |
| Profit before tax | -301 | 473 | 957 | 466 | 176 | -417 | -545 | -76 | -19 |
| Tax | -0 | 44 | 229 | 119 | 104 | -0 | -0 | -0 | -0 |
| Net profit | -301 | 429 | 728 | 346 | 72 | -417 | -545 | -76 | -19 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.992 | 2.712 | 3.871 | 4.108 | 3.152 | 1.705 | 143 | 27 | 7 |
| Equity | -221 | 208 | 935 | 981 | 1.053 | 636 | 91 | 15 | -4 |
| Long-term debt | 815 | 755 | 689 | 615 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.398 | 1.733 | 2.242 | 2.512 | 2.064 | 1.069 | 52 | 11 | 11 |
| Total debt | 2.213 | 2.488 | 2.930 | 3.127 | 2.100 | 1.069 | 52 | 11 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2019 | — | — |
FH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E D H INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Greve Heeno | Management | 0 companies |
| Finn Heeno | Management | 0 companies |