| Revenue | DKK 20K | +123% |
| EBITDA | DKK 20K | +123% |
| Net profit | DKK -23K | +16% |
| Total assets | DKK 416K | -30% |
| Equity | DKK 383K | -6% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 187 | 78 | 173 | 101 | -83 | 9 | 20 |
| Staff expenses | -0 | -5 | -35 | -23 | -11 | -0 | -0 |
| EBITDA | 187 | 73 | 137 | 79 | -94 | 9 | 20 |
| Depreciation & amort. | -40 | -40 | -40 | -40 | -40 | -40 | -40 |
| EBIT | 148 | 33 | 98 | 39 | -134 | -31 | -20 |
| Net financials | 0 | -1 | -2 | -2 | -4 | -3 | -17 |
| Profit before tax | 148 | 33 | 96 | 36 | -139 | -34 | -38 |
| Tax | 33 | 7 | 22 | 8 | -29 | -6 | -15 |
| Net profit | 115 | 25 | 74 | 28 | -109 | -27 | -23 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 801 | 806 | 951 | 748 | 580 | 595 | 416 |
| Equity | 615 | 640 | 715 | 543 | 433 | 406 | 383 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 99 | 178 | 155 | 126 | 174 | 33 |
| Total debt | 111 | 99 | 178 | 155 | 126 | 174 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2018 | — | — |
LM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IKAIKA Holding ApS | Company | 100.0% | 100.0% | 2021 |
MADS WINTHER HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Brothmann Heindahl | Management | 0 companies |
| Louise Melchier Nilsson | Management | 0 companies |
| Mads Hyllested Winther | Chairman | 0 companies |