| Revenue | DKK -15K | -28% |
| EBITDA | DKK -15K | +28% |
| Net profit | DKK -82K | -153% |
| Total assets | DKK 282K | -22% |
| Equity | DKK 270K | -23% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | -9 | 191 | -194 | -11 | 176 | 1 | -11 | -9 | -21 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -9 | 191 | -194 | -11 | 176 | 1 | -11 | -9 | -21 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -96 | -9 | 191 | -194 | -11 | 176 | 1 | -11 | -9 | -21 | -15 |
| Net financials | -432 | -3.689 | 977 | 4.548 | 42.795 | -3 | -9 | -47 | -2 | -19 | -89 |
| Profit before tax | -527 | -3.699 | 1.169 | 4.354 | 42.784 | 173 | -8 | -58 | -11 | -40 | -105 |
| Tax | -103 | -31 | 6 | -213 | -0 | 17 | -1 | -13 | -2 | -8 | -23 |
| Net profit | -424 | -3.668 | 1.163 | 4.567 | 42.784 | 156 | -6 | -45 | -8 | -32 | -82 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.001 | 10.902 | 14.599 | 20.495 | 507 | 502 | 460 | 424 | 427 | 364 | 282 |
| Equity | 3.047 | -1.151 | 11 | 4.578 | 288 | 443 | 437 | 392 | 384 | 351 | 270 |
| Long-term debt | 0 | 0 | 6.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.911 | 6.080 | 8.587 | 15.497 | 220 | 59 | 23 | 32 | 43 | 13 | 13 |
| Total debt | 6.911 | 6.080 | 14.587 | 15.497 | 220 | 59 | 23 | 32 | 43 | 13 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2013 | — | — |
MO Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRAMER INTERNATIONAL ApS | Company | 50.0% | 50.0% | 2013 |
PerMo 92 Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kramer | Management | 0 companies |
| Morten Olesen | Management | 0 companies |
| Jan Bendix | Chairman | 0 companies |
| Kristian Maan Tokkesdal | Board of Directors | 0 companies |