| Revenue | DKK 627K | +10% |
| EBITDA | DKK -37K | -11% |
| Net profit | DKK -40K | -6% |
| Total assets | DKK 146K | +27% |
| Equity | DKK -285K | -17% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 909 | — | 819 | 591 | 669 | 490 | 333 | 469 | 405 | 572 | 627 |
| Staff expenses | -914 | -834 | -834 | -774 | -627 | -471 | -381 | -371 | -435 | -585 | -658 |
| EBITDA | -6 | -114 | -14 | -183 | 42 | 19 | -49 | 98 | -30 | -33 | -37 |
| Depreciation & amort. | -12 | -12 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -126 | -26 | -195 | 30 | 19 | -49 | 98 | -30 | -33 | -37 |
| Net financials | -5 | -4 | -4 | -10 | -17 | -16 | -14 | -6 | -11 | -5 | -3 |
| Profit before tax | -22 | -130 | -30 | -206 | 13 | 3 | -63 | 92 | -41 | -38 | -40 |
| Tax | -4 | -29 | -6 | -45 | 4 | 2 | -13 | 20 | -7 | -0 | -0 |
| Net profit | -18 | -101 | -24 | -161 | 9 | 0 | -50 | 71 | -34 | -38 | -40 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 132 | 126 | 145 | 138 | 133 | 124 | 119 | 154 | 115 | 146 |
| Equity | 82 | -19 | -43 | -204 | -195 | -195 | -244 | -173 | -207 | -244 | -285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 152 | 169 | 349 | 333 | 328 | 369 | 291 | 361 | 360 | 431 |
| Total debt | 108 | 152 | 169 | 349 | 333 | 328 | 369 | 291 | 361 | 360 | 431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Overgård | Founder | 0 companies |