| Revenue | DKK 610K | -73% |
| EBITDA | DKK 266K | +106% |
| Net profit | DKK 951K | +125% |
| Total assets | DKK 12M | -77% |
| Equity | DKK 5,8M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.166 | 1.249 | 1.165 | 1.160 | 1.007 | 1.337 | 650 | 1.890 | 1.776 | 1.715 | 1.456 | 2.060 | 2.289 | 610 |
| Staff expenses | -295 | -335 | -484 | -468 | -408 | -405 | -435 | -250 | -323 | -142 | -107 | -72 | -51 | -8 |
| EBITDA | 1.003 | 1.259 | 1.231 | 902 | 1.753 | 785 | -29 | 1.884 | 2.453 | 3.902 | 744 | 1.225 | -4.279 | 266 |
| Depreciation & amort. | 13 | 11 | 20 | 15 | 15 | -18 | -18 | -25 | -19 | -15 | -11 | -10 | -0 | -0 |
| EBIT | 990 | 1.248 | 1.212 | 887 | 1.739 | 767 | -47 | 1.859 | 2.434 | 3.888 | 732 | 1.215 | -4.279 | 266 |
| Net financials | -580 | -434 | -1.473 | -481 | -525 | -503 | -259 | -1.903 | -1.662 | -1.085 | -2.971 | -324 | -1.731 | 954 |
| Profit before tax | 409 | 814 | -261 | 406 | 1.214 | 264 | -306 | -44 | 773 | 2.803 | -2.239 | 891 | -6.010 | 1.220 |
| Tax | 102 | 166 | -136 | -19 | 267 | 58 | -60 | -5 | 169 | 617 | -493 | 196 | -2.171 | 269 |
| Net profit | 307 | 648 | -125 | 425 | 947 | 206 | -246 | -39 | 604 | 2.186 | -1.746 | 694 | -3.839 | 951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.140 | 27.856 | 29.431 | 29.220 | 28.783 | 25.564 | 20.866 | 44.566 | 46.394 | 52.441 | 53.178 | 58.944 | 51.628 | 12.013 |
| Equity | 6.974 | 7.622 | 6.922 | 7.347 | 6.394 | 6.600 | 6.254 | 12.212 | 13.044 | 15.474 | 13.950 | 14.644 | 10.805 | 5.756 |
| Long-term debt | 17.708 | 17.337 | 19.243 | 19.001 | 18.710 | 15.937 | 11.657 | 25.593 | 25.543 | 30.208 | 31.221 | 35.680 | 35.350 | 4.547 |
| Short-term debt | 1.795 | 1.068 | 1.572 | 1.198 | 1.738 | 2.640 | 2.503 | 4.379 | 5.192 | 3.563 | 5.157 | 5.639 | 5.473 | 1.711 |
| Total debt | 19.503 | 18.405 | 20.815 | 20.199 | 20.448 | 18.576 | 14.160 | 29.972 | 30.735 | 33.771 | 36.378 | 41.319 | 40.823 | 6.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 1990 | — | — |
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KROGSHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Tonni Jensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Reg. revisor Erik W. Christian sen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Grethe Jensen | Board of Directors | 0 companies |
| Anette Thorup | Board of Directors | 0 companies |
| Lars Vestergaard Jensen | Board of Directors | 0 companies |
| Lone Olsen | Board of Directors | 0 companies |
| Dorthe Høst | Board of Directors | 0 companies |