| Revenue | DKK 866K | +291% |
| EBITDA | DKK 866K | +291% |
| Net profit | DKK 573K | +437% |
| Total assets | DKK 14,5M | -14% |
| Equity | DKK 13,4M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 845 | 545 | 1.061 | 465 | 786 | 1.026 | 871 | 585 | 891 | 891 | 976 | 221 | 866 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 951 | 845 | 545 | 1.061 | 465 | 786 | 1.026 | 2.130 | 585 | 480 | 457 | 109 | 221 | 866 |
| Depreciation & amort. | -516 | -508 | -429 | -582 | -562 | -475 | -397 | -388 | -345 | -345 | -371 | -354 | -348 | -298 |
| EBIT | 435 | 338 | 116 | 479 | -97 | 312 | 628 | 1.741 | 240 | 136 | 86 | -246 | -126 | 568 |
| Net financials | -252 | -121 | -60 | -88 | -62 | -48 | -59 | -11 | -51 | -13 | -81 | 101 | 218 | 166 |
| Profit before tax | 182 | 217 | 56 | 391 | -159 | 263 | 570 | 1.730 | 190 | 123 | 5 | -144 | 91 | 734 |
| Tax | 107 | 113 | 51 | 370 | -244 | -164 | 143 | 368 | 52 | -35 | 47 | 9 | -15 | 162 |
| Net profit | 75 | 104 | 5 | 21 | 85 | 427 | 427 | 1.362 | 137 | 158 | -41 | -153 | 107 | 573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.128 | 17.755 | 20.826 | 21.175 | 20.095 | 17.414 | 16.567 | 17.139 | 16.938 | 17.027 | 16.683 | 16.598 | 16.878 | 14.549 |
| Equity | 11.529 | 11.675 | 11.722 | 11.784 | 11.911 | 12.427 | 13.045 | 14.605 | 14.865 | 15.172 | 15.159 | 15.034 | 15.141 | 13.380 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.782 | 4.306 | 7.372 | 7.500 | 6.605 | 3.496 | 2.223 | 1.433 | 1.094 | 1.112 | 809 | 877 | 1.129 | 1.169 |
| Total debt | 7.782 | 4.306 | 7.372 | 7.500 | 6.605 | 3.496 | 2.223 | 1.433 | 1.094 | 1.112 | 809 | 877 | 1.129 | 1.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Founder | Founder | 1990 | — | — |
PJ Founder | Founder | 1990 | — | — |
ER Founder | Founder | 1990 | — | — |
EO Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Ekwall Petersen | Founder | 0 companies |
| Per John Frost | Founder | 0 companies |
| Etly Rigmor Petersen | Founder | 0 companies |
| Ernst Ole Johnsson | Audit | 0 companies |
| Ellis Olesen | Board of Directors | 0 companies |
| Majbrit Hald Christensen | Chairman | 0 companies |
| Karl Arne Ole Andreas Nielsen | Board of Directors | 0 companies |
| Alan Hald Lionett | Board of Directors | 0 companies |