| Revenue | DKK -135K | -103% |
| EBITDA | DKK -152K | -103% |
| Net profit | DKK -474K | -392% |
| Total assets | DKK 2,2M | -6% |
| Equity | DKK -9,8M | -5% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 849 | 3.681 | 3.627 | 5.600 | 7.393 | 6.428 | 4.224 | 4.853 | -135 |
| Staff expenses | -750 | -2.965 | -3.436 | -5.817 | -8.141 | -6.547 | -5.579 | -352 | -17 |
| EBITDA | 99 | 716 | 191 | -216 | -748 | -118 | -1.355 | 4.500 | -152 |
| Depreciation & amort. | -22 | -104 | -107 | -839 | -1.389 | -1.905 | -2.207 | -4.445 | -70 |
| EBIT | 77 | 612 | 84 | -1.056 | -2.137 | -2.023 | -3.561 | 56 | -222 |
| Net financials | -5 | -9 | -38 | -141 | -1.655 | -1.440 | -199 | -186 | -384 |
| Profit before tax | 72 | 603 | 46 | -1.197 | -3.791 | -3.463 | -3.760 | -131 | -606 |
| Tax | 14 | 136 | 11 | 83 | -911 | -513 | -0 | -0 | -132 |
| Net profit | 58 | 467 | 35 | -1.280 | -2.880 | -2.950 | -3.519 | 162 | -474 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.594 | 2.304 | 4.408 | 7.174 | 8.498 | 7.174 | 6.921 | 2.370 | 2.237 |
| Equity | 118 | 585 | 619 | -661 | -3.541 | -6.491 | -9.460 | -9.298 | -9.772 |
| Long-term debt | 0 | 0 | 0 | 375 | 0 | 217 | 2.061 | 0 | 399 |
| Short-term debt | 1.462 | 1.577 | 3.313 | 6.580 | 11.707 | 13.206 | 14.320 | 11.622 | 11.579 |
| Total debt | 1.462 | 1.577 | 3.313 | 6.955 | 11.707 | 13.423 | 16.381 | 11.622 | 11.978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JL Rungsted Ejendomme ApS | Company | 66.7% | 66.7% | 2020 |
| Individual | 5.0% | 5.0% | 2014 | |
Northgaard ApS | Company | 10.0% | 10.0% | 2017 |
STANDOUT A/S | Company | 100.0% | 100.0% | 2020 |
DEMIB HOLDINGS ApS | Company | 10.0% | 10.0% | 2020 |
JOKHIA ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Walkusch | Chief Executive Officer | 0 companies |
| Mikkel Svendsen | Management | 0 companies |
| Jens Ole Kjærgaard-Hansen | Board of Directors | 0 companies |
| Henrik Søndermark | Board of Directors | 0 companies |
| Morten Lambæk Jensen | Board of Directors | 0 companies |
| Jørgen Lindegaard | Chairman | 0 companies |