| Revenue | DKK -611K | -1341% |
| EBITDA | DKK -1,5M | +5% |
| Net profit | DKK 288K | +109% |
| Total assets | DKK 10,9M | +32% |
| Equity | DKK 831K | +53% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | 2.367 | 1.419 | 2.326 | 2.784 | 1.498 | 2.529 | 2.893 | 1.462 | 49 | -611 |
| Staff expenses | -0 | -2.322 | -2.394 | -1.997 | -1.946 | -1.613 | -2.397 | -2.653 | -2.473 | -1.623 | -917 |
| EBITDA | -32 | 45 | -974 | 328 | 839 | -115 | 132 | 241 | -1.011 | -1.628 | -1.545 |
| Depreciation & amort. | -0 | -64 | -43 | -98 | -0 | -27 | -81 | -86 | -87 | -67 | -8 |
| EBIT | -32 | -19 | -1.018 | 230 | 839 | -141 | 50 | 155 | -1.098 | -1.695 | -1.553 |
| Net financials | 318 | 2.079 | 2.637 | 579 | 1.029 | 34 | 588 | -258 | -47 | -1.859 | 1.018 |
| Profit before tax | 286 | 2.060 | 1.619 | 809 | 1.868 | -108 | 638 | -103 | -1.145 | -3.555 | -140 |
| Tax | -24 | -24 | -242 | 42 | 181 | -36 | 6 | 31 | -246 | -386 | -429 |
| Net profit | 311 | 2.084 | 1.861 | 768 | 1.686 | -72 | 632 | -134 | -899 | -3.169 | 288 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.001 | 6.673 | 6.535 | 5.669 | 6.720 | 8.467 | 9.483 | 7.977 | 7.907 | 8.278 | 10.937 |
| Equity | 361 | 2.270 | 2.330 | 3.098 | 4.784 | 4.713 | 5.344 | 5.211 | 4.112 | 543 | 831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 |
| Short-term debt | 2.640 | 4.403 | 4.204 | 2.571 | 1.936 | 3.755 | 4.131 | 2.728 | 3.796 | 7.735 | 10.106 |
| Total debt | 2.640 | 4.403 | 4.204 | 2.571 | 1.936 | 3.755 | 4.131 | 2.761 | 3.796 | 7.735 | 10.106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2015 | — | — |
KT Management | Management | 2014 | — | — |
AH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THALLAUG HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Krsor Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Melchior Sørensen | Management | 0 companies |
| Kim Thygesen Danielsen | Management | 0 companies |
| Allan Hvid Holm Thallaug | Management | 0 companies |