| Revenue | DKK 458K | +59% |
| EBITDA | DKK -38K | +70% |
| Net profit | DKK -44K | +67% |
| Total assets | DKK 61K | -35% |
| Equity | DKK -17K | -162% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 892 | 710 | 614 | 336 | 405 | 377 | 446 | 515 | 643 | 1.072 | 525 | 478 | 288 | 458 |
| Staff expenses | -645 | -630 | -479 | -160 | -195 | -56 | -74 | -166 | -276 | -259 | -206 | -95 | -201 | -76 |
| EBITDA | 92 | -22 | 60 | 56 | 83 | -49 | 44 | 37 | 24 | 29 | -2 | -25 | -126 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -27 | -48 | -44 | -33 | -25 | -19 | -14 | -10 | -8 | -6 |
| EBIT | 92 | -22 | 60 | 56 | 56 | -97 | 0 | 4 | -1 | 10 | -16 | -36 | -134 | -44 |
| Net financials | -45 | -51 | -54 | -6 | -19 | -7 | -5 | -3 | -2 | -2 | -2 | -1 | 0 | 0 |
| Profit before tax | 47 | -74 | 5 | 50 | 37 | -104 | -5 | 1 | -3 | 8 | -18 | -36 | -134 | -44 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 47 | -74 | 5 | 50 | 37 | -104 | -5 | 1 | -3 | 8 | -18 | -36 | -134 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 765 | 833 | 842 | 775 | 791 | 611 | 522 | 487 | 478 | 517 | 384 | 244 | 94 | 61 |
| Equity | 299 | 225 | 231 | 281 | 318 | 214 | 209 | 210 | 207 | 215 | 197 | 161 | 27 | -17 |
| Long-term debt | 158 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 308 | 472 | 611 | 494 | 472 | 397 | 313 | 278 | 271 | 302 | 187 | 83 | 67 | 78 |
| Total debt | 466 | 607 | 611 | 494 | 472 | 397 | 313 | 278 | 271 | 302 | 187 | 83 | 67 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1977 | — | — | |
KS Management | Management | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Aksel Engblom | Audit | 0 companies |
| Kjeld Schou Bech | Management | 0 companies |