| Revenue | DKK 1,2M | +52% |
| EBITDA | DKK 1,2M | +52% |
| Net profit | DKK -1M | +15% |
| Total assets | DKK 32,4M | -3% |
| Equity | DKK -8,8M | -13% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | — | 127 | 12 | -28 | 410 | 321 | 641 | 477 | 762 | 1.157 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 60 | 22 | 127 | 12 | -28 | 410 | 321 | 641 | 477 | 762 | 1.157 |
| Depreciation & amort. | 103 | -308 | -312 | -345 | -369 | -537 | -537 | -541 | -601 | -634 | -642 |
| EBIT | -42 | -287 | -185 | -333 | -396 | -127 | -216 | 100 | -123 | 128 | 514 |
| Net financials | -150 | -427 | -408 | -554 | -1.762 | -1.080 | -685 | -773 | -1.014 | -1.704 | -1.836 |
| Profit before tax | -193 | -714 | -594 | -887 | -2.159 | -1.207 | -901 | -673 | -1.137 | -1.576 | -1.322 |
| Tax | -0 | -8 | -121 | -299 | -1.015 | 175 | -200 | -150 | -251 | -349 | -283 |
| Net profit | -193 | -706 | -473 | -588 | -1.143 | -1.381 | -700 | -522 | -886 | -1.227 | -1.038 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.525 | 19.460 | 19.581 | 24.947 | 31.681 | 31.935 | 33.844 | 33.581 | 34.767 | 33.407 | 32.430 |
| Equity | -143 | -849 | -1.321 | -1.909 | -3.052 | -4.434 | -5.134 | -5.656 | -6.543 | -7.770 | -8.808 |
| Long-term debt | 18.022 | 18.238 | 18.210 | 18.099 | 589 | 22.135 | 22.195 | 22.166 | 22.198 | 22.261 | 22.202 |
| Short-term debt | 1.645 | 2.055 | 2.624 | 8.757 | 34.101 | 13.777 | 16.292 | 16.666 | 18.692 | 18.542 | 18.753 |
| Total debt | 19.667 | 20.292 | 20.835 | 26.856 | 34.690 | 35.912 | 38.487 | 38.832 | 40.890 | 40.803 | 40.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2023 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KC Management | Management | 2016 | — | — |
HD Management | Management | 2018 | — | — |
RM Management | Management | 2016 | — | — |
CE Management | Management | 2017 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIWI FRB ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stephan Schmitz | Management | 0 companies |
| Ole Meier Sørensen | Chief Executive Officer | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Robert McCorduck | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |