| Revenue | DKK -22K | -66% |
| EBITDA | DKK -22K | +66% |
| Net profit | DKK 4,9M | -19% |
| Total assets | DKK 43,6M | +9% |
| Equity | DKK 28,5M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -36 | -8 | — | -116 | -23 | -15 | -22 | -15 | -15 | -20 | -21 | -63 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -54 | -58 | -145 | -183 | -69 | -66 | -106 | -136 | -138 | -20 | -21 | -63 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -54 | -58 | -145 | -183 | -69 | -66 | -106 | -136 | -138 | -20 | -21 | -63 | -22 |
| Net financials | 1.203 | -854 | 644 | 2.959 | 765 | -8.684 | 405 | -3.301 | 2.168 | 4.357 | 4.815 | 6.284 | 6.170 | 4.803 |
| Profit before tax | 1.161 | -908 | 586 | 2.814 | 582 | -8.754 | 339 | -3.407 | 2.032 | 4.218 | 4.795 | 6.263 | 6.107 | 4.781 |
| Tax | 6 | 34 | 163 | 255 | -122 | 23 | -82 | 128 | 137 | 54 | -35 | 158 | 81 | -121 |
| Net profit | 1.155 | -943 | 423 | 2.559 | 705 | -8.777 | 421 | -3.535 | 1.895 | 4.164 | 4.829 | 6.106 | 6.025 | 4.903 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.621 | 29.458 | 29.807 | 30.283 | 31.942 | 21.895 | 18.657 | 19.571 | 21.828 | 25.812 | 31.304 | 37.115 | 39.945 | 43.552 |
| Equity | 25.511 | 24.184 | 24.345 | 16.672 | 17.018 | 7.906 | 7.993 | 4.003 | 5.499 | 9.197 | 14.560 | 20.075 | 25.101 | 28.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.110 | 5.273 | 5.462 | 13.611 | 14.924 | 13.988 | 10.665 | 15.568 | 16.329 | 16.615 | 16.744 | 17.040 | 14.844 | 15.049 |
| Total debt | 5.110 | 5.273 | 5.462 | 13.611 | 14.924 | 13.988 | 10.665 | 15.568 | 16.329 | 16.615 | 16.744 | 17.040 | 14.844 | 15.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 1991 | — | — |
PJ Management | Management | 1991 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LACASITA ApS | Company | 25.0% | 0.0% | 2019 |
M. Nielsen Vadum ApS | Company | 25.0% | 0.0% | 2019 |
KN Cervus ApS | Company | 25.0% | 0.0% | 2019 |
BAHIA INVEST ApS | Company | 10.0% | 25.0% | 2019 |
Bahia Holding, Aalborg ApS | Company | 5.0% | 25.0% | 2015 |
| Individual | 20.0% | 0.0% | 2007 | |
PJN ApS | Company | 25.0% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kield-Gustav Erichsen | Management | 0 companies |
| Poul Jørgen Nielsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Arne Christian Homann | Board of Directors | 0 companies |
| Ole Horsfeldt | Board of Directors | 0 companies |
| Ritha Ahle | Board of Directors | 0 companies |
| Peter Jørgen Giersing | Board of Directors | 0 companies |