| Revenue | DKK 471K | +75% |
| EBITDA | DKK 459K | +153% |
| Net profit | DKK 118K | -50% |
| Total assets | DKK 13,7M | -4% |
| Equity | DKK 8,6M | +1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | 85 | 266 | 352 | 488 | 565 | 601 | 609 | 283 | 269 | 471 |
| Staff expenses | -0 | -0 | -0 | -0 | -2 | -167 | -193 | -218 | -149 | -87 | -11 |
| EBITDA | -60 | 85 | 266 | 352 | 486 | 398 | 7.438 | 391 | 134 | 181 | 459 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 3.515 | -0 | -0 | -0 | -0 |
| EBIT | -60 | 85 | 266 | 352 | 486 | 398 | 3.923 | 391 | 134 | 181 | 459 |
| Net financials | -140 | -116 | -93 | -288 | -216 | -102 | -206 | -138 | -100 | -141 | -166 |
| Profit before tax | -199 | -31 | 173 | 64 | 270 | 295 | 3.716 | 253 | 34 | 290 | 123 |
| Tax | -49 | 992 | 38 | 292 | 74 | 317 | 40 | 585 | 9 | 55 | 5 |
| Net profit | -151 | -1.024 | 135 | -228 | 196 | -22 | 3.676 | -332 | 25 | 235 | 118 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.759 | 6.824 | 7.059 | 10.865 | 16.079 | 16.385 | 12.429 | 14.214 | 13.998 | 14.340 | 13.707 |
| Equity | -71 | 3.450 | 3.585 | 4.621 | 4.883 | 5.999 | 6.203 | 8.263 | 8.288 | 8.523 | 8.641 |
| Long-term debt | 1.086 | 1.406 | 1.367 | 3.755 | 8.633 | 7.165 | 3.933 | 3.734 | 3.531 | 3.348 | 3.160 |
| Short-term debt | 743 | 968 | 1.108 | 1.211 | 1.269 | 1.678 | 1.514 | 912 | 872 | 1.108 | 643 |
| Total debt | 1.829 | 2.374 | 2.474 | 4.966 | 9.903 | 8.843 | 5.447 | 4.645 | 4.404 | 4.456 | 3.803 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSI HOLDING ApS | Company | 100.0% | 100.0% | 2014 |