| Revenue | DKK 1,6M | -79% |
| EBITDA | DKK -3,1M | -202% |
| Net profit | DKK -3,4M | -259% |
| Total assets | DKK 10M | -13% |
| Equity | DKK -3,4M | -2980297% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -22 | -1.056 | 949 | 1.297 | 3.224 | 5.776 | 2.448 | 7.598 | 1.575 |
| Staff expenses | -731 | -10 | -0 | -0 | -1.352 | -2.505 | -5.159 | -5.191 | -4.555 | -4.667 |
| EBITDA | -760 | -12 | -1.056 | 949 | -55 | 719 | 618 | -2.743 | 3.042 | -3.092 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -116 | -226 | -258 | -250 |
| EBIT | -760 | -12 | -1.056 | 949 | -55 | 719 | 502 | -2.970 | 2.785 | -3.342 |
| Net financials | -0 | -0 | -36 | -9 | -2.262 | 2.240 | 36 | -48 | 12 | -123 |
| Profit before tax | -761 | -12 | -1.092 | 939 | -2.317 | 2.959 | 538 | -3.018 | 2.796 | -3.465 |
| Tax | -0 | -0 | -0 | -0 | -202 | 158 | 120 | -632 | 639 | -37 |
| Net profit | -761 | -12 | -1.092 | 939 | -2.115 | 2.802 | 418 | -2.385 | 2.157 | -3.427 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 | 1 | 0 | 0 | 537 | 3.984 | 9.976 | 10.132 | 11.424 | 9.966 |
| Equity | -711 | -723 | -1.815 | -876 | -2.991 | -189 | 228 | -2.157 | 0 | -3.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 40 | 50 | 1.995 | 670 | 54 | 57 |
| Short-term debt | 748 | 724 | 1.815 | 876 | 3.488 | 4.123 | 7.722 | 11.619 | 11.333 | 13.336 |
| Total debt | 748 | 724 | 1.815 | 876 | 3.528 | 4.173 | 9.717 | 12.289 | 11.386 | 13.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kyhnsminde ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Søgaard Mortensen | Chief Executive Officer | 0 companies |
| Svend Bjarke Andersen | Chief Executive Officer | 0 companies |
| Anders Houlind Ulsøe | Board of Directors | 0 companies |
| Carsten Bank-Mikkelsen | Chairman | 0 companies |