| Revenue | DKK 1,9M | -13% |
| EBITDA | DKK 54K | -84% |
| Net profit | DKK 17K | -93% |
| Total assets | DKK 818K | -35% |
| Equity | DKK 245K | -43% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188 | 714 | 1.652 | 3.143 | 3.182 | 2.426 | 2.340 | 2.229 | 2.247 | 2.179 | 1.892 |
| Staff expenses | -616 | -750 | -1.595 | -2.509 | -2.755 | -2.226 | -1.840 | -2.014 | -2.007 | -1.834 | -1.838 |
| EBITDA | -428 | -36 | 57 | 634 | 427 | 56 | 500 | 215 | 240 | 345 | 54 |
| Depreciation & amort. | -9 | -9 | -24 | -24 | -24 | -19 | -11 | -0 | -0 | -0 | -0 |
| EBIT | -437 | -45 | 33 | 610 | 403 | 37 | 489 | 215 | 240 | 345 | 54 |
| Net financials | -35 | -40 | -33 | -26 | -0 | -31 | -36 | -36 | -37 | -29 | -31 |
| Profit before tax | -472 | -85 | -0 | 584 | 403 | 6 | 453 | 179 | 203 | 316 | 23 |
| Tax | -11 | -0 | -0 | 18 | 93 | 1 | 100 | 41 | 45 | 72 | 7 |
| Net profit | -461 | -85 | -0 | 566 | 310 | 4 | 352 | 139 | 158 | 244 | 17 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 132 | 112 | 300 | 827 | 1.126 | 589 | 822 | 459 | 765 | 1.256 | 818 |
| Equity | -410 | -495 | -496 | 70 | 360 | 115 | 467 | 306 | 333 | 428 | 245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 542 | 607 | 796 | 754 | 765 | 474 | 355 | 153 | 432 | 828 | 573 |
| Total debt | 542 | 607 | 796 | 754 | 765 | 474 | 355 | 153 | 432 | 828 | 573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2017 | — | — |
AR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEB09 ApS | Company | 50.0% | 50.0% | 2021 |
AEL Invest ApS | Company | 50.0% | 50.0% | 2021 |
ROEST NIELSEN ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Bo Nielsen | Management | 0 companies |
| Arne Roest Ellegaard | Management | 0 companies |
| Niels Lindeborg Johansen | Board of Directors | 0 companies |
| Jacob Plum Tholle | Chairman | 0 companies |