| Revenue | DKK 682K | +10% |
| EBITDA | DKK 365K | +181% |
| Net profit | DKK -556K | +61% |
| Total assets | DKK 41,5M | +0% |
| Equity | DKK 13,4M | -4% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 346 | 448 | 875 | 858 | 1.074 | 1.508 | 1.110 | 984 | 558 | 623 | 682 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -249 | -359 | -356 | -326 | -326 | -318 |
| EBITDA | 346 | 448 | 875 | 2.845 | 2.794 | 2.508 | 1.244 | -1.304 | 882 | -449 | 365 |
| Depreciation & amort. | -114 | -204 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 232 | 244 | 875 | 2.845 | 2.794 | 2.508 | 1.244 | -1.304 | 882 | -449 | 365 |
| Net financials | -134 | -343 | -560 | -701 | -699 | -509 | -694 | -2.522 | 4.509 | -1.356 | -1.559 |
| Profit before tax | 98 | -99 | 315 | 2.144 | 2.095 | 749 | 57 | -2.455 | 5.391 | -1.805 | -1.195 |
| Tax | 53 | 25 | 69 | 472 | 461 | 165 | 13 | -551 | 1.187 | -397 | -639 |
| Net profit | 45 | -124 | 246 | 1.672 | 1.634 | 584 | 45 | -1.904 | 4.204 | -1.408 | -556 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.252 | 18.095 | 28.912 | 30.956 | 36.604 | 52.016 | 52.452 | 50.038 | 42.262 | 41.402 | 41.539 |
| Equity | 1.625 | 1.501 | 3.676 | 5.348 | 6.982 | 7.566 | 7.611 | 5.707 | 9.911 | 13.961 | 13.405 |
| Long-term debt | 6.794 | 15.963 | 23.766 | 23.960 | 22.472 | 36.645 | 36.421 | 35.803 | 29.034 | 24.819 | 24.692 |
| Short-term debt | 833 | 631 | 1.019 | 759 | 5.882 | 6.373 | 6.942 | 7.602 | 2.108 | 1.810 | 3.044 |
| Total debt | 7.627 | 16.594 | 24.785 | 24.719 | 28.354 | 43.017 | 43.363 | 43.405 | 31.142 | 26.629 | 27.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
My Kingdom ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Hansen | Management | 0 companies |