| Revenue | DKK -181K | +172% |
| EBITDA | DKK -266K | -42% |
| Net profit | DKK 532K | +160% |
| Total assets | DKK 2,7M | -24% |
| Equity | DKK 29K | +106% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -173 | -202 | -210 | -206 | -209 | -267 | -241 | -233 | -225 | -221 | -67 | -181 |
| Staff expenses | -461 | -430 | -432 | -114 | -522 | -150 | -260 | -188 | -31 | -72 | -121 | -85 |
| EBITDA | 205 | -513 | -642 | -320 | -731 | -417 | -501 | -420 | -256 | -293 | -187 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -24 | -57 | -57 | -57 | -57 | -33 | -0 |
| EBIT | 205 | -513 | -642 | -320 | -731 | -441 | -558 | -477 | -313 | -350 | -220 | -266 |
| Net financials | 478 | 414 | 1.145 | 138 | 72 | 26 | -251 | 272 | 226 | 946 | -626 | 833 |
| Profit before tax | 682 | -100 | 503 | -182 | -659 | -414 | -809 | -205 | -87 | 596 | -846 | 567 |
| Tax | 179 | -1 | 127 | 2 | 8 | 4 | 19 | 18 | 12 | 25 | 39 | 34 |
| Net profit | 504 | -99 | 376 | -184 | -667 | -419 | -828 | -224 | -99 | 571 | -885 | 532 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.967 | 5.733 | 4.797 | 4.472 | 3.629 | 3.328 | 3.433 | 3.272 | 3.734 | 4.505 | 3.516 | 2.685 |
| Equity | — | 2.041 | 2.417 | 2.233 | 1.566 | 1.147 | 133 | -91 | -189 | 382 | -503 | 29 |
| Long-term debt | 162 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 |
| Short-term debt | 2.309 | 3.692 | 2.325 | 2.239 | 2.064 | 2.181 | 3.300 | 3.363 | 3.924 | 4.119 | 4.019 | 2.656 |
| Total debt | 2.471 | 3.692 | 2.380 | 2.239 | 2.064 | 2.181 | 3.300 | 3.363 | 3.924 | 4.123 | 4.019 | 2.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Erik Kjærgaard Jensen | Audit | 0 companies |
| Joacim Lars Bruus-Jensen | Board of Directors | 0 companies |
| Jan Højland Knudsen | Board of Directors | 0 companies |