| Revenue | DKK 2,7M | +9% |
| EBITDA | DKK 3,7M | -10% |
| Net profit | DKK 677K | -35% |
| Total assets | DKK 44,2M | +1% |
| Equity | DKK 7M | +11% |
| Employees | — | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.478 | 2.683 | 1.997 | 2.487 | 2.719 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.130 | 2.683 | 12.267 | 4.092 | 3.695 |
| Depreciation & amort. | -26 | -8 | -0 | -0 | -0 |
| EBIT | 3.104 | 2.675 | 12.267 | 4.092 | 3.695 |
| Net financials | -296 | -238 | 276 | -2.394 | -2.667 |
| Profit before tax | 2.808 | 2.438 | 12.543 | 1.698 | 1.028 |
| Tax | 618 | 536 | 2.758 | 658 | 351 |
| Net profit | 2.190 | 1.901 | 9.785 | 1.040 | 677 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 32.612 | 32.613 | 44.080 | 43.578 | 44.224 |
| Equity | 14.303 | 15.604 | 23.689 | 6.354 | 7.031 |
| Long-term debt | 10.447 | 9.033 | 2.828 | 26.375 | 27.074 |
| Short-term debt | 4.151 | 4.036 | 11.356 | 4.031 | 3.015 |
| Total debt | 14.598 | 13.069 | 14.184 | 30.406 | 30.088 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2022 |
| Former (1) | ||
JB Management | Management | 2002 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 2002 – 2022 | |
| Chairman | 2022 – 2026 | |
| Chairman | 2002 – 2022 | |
| Board of Directors | 2002 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Foss | Management | 0 companies |
| Jørn Bækdal | Management | 0 companies |
| Patrick Alexander Frank | Chairman | 0 companies |
| Lone Kjær | Board of Directors | 0 companies |
| Zheng Yao | Chairman | 0 companies |
| Michael Kjær | Chairman | 0 companies |
| Yvonne Larsen | Board of Directors | 0 companies |
| Hannibal Busack Søberg | Board of Directors | 0 companies |