| Revenue | DKK 300K | -26% |
| EBITDA | DKK 95K | -10% |
| Net profit | DKK -75K | -143% |
| Total assets | DKK 447K | -32% |
| Equity | DKK 371K | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239 | 306 | 444 | 407 | 418 | 424 | 414 | 478 | 331 | 357 | 416 | 342 | 405 | 300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -50 |
| EBITDA | 22 | 85 | 183 | 166 | 164 | 139 | 110 | 196 | 123 | 168 | 210 | 96 | 106 | 95 |
| Depreciation & amort. | -24 | -24 | -21 | -38 | -38 | -38 | -38 | -55 | -55 | -55 | -55 | -55 | -55 | -36 |
| EBIT | -2 | 60 | 162 | 128 | 127 | 101 | 73 | 141 | 68 | 114 | 155 | 41 | 52 | 59 |
| Net financials | -16 | 72 | 81 | 113 | 102 | 91 | -7 | -61 | 55 | 54 | -25 | 75 | 173 | -154 |
| Profit before tax | -18 | 132 | 243 | 241 | 228 | 191 | 65 | 80 | 123 | 168 | 130 | 116 | 225 | -95 |
| Tax | 1 | 47 | 55 | 59 | 53 | 49 | 21 | 13 | 29 | 53 | 29 | 28 | 51 | -20 |
| Net profit | -19 | 85 | 197 | 182 | 175 | 143 | 44 | 68 | 95 | 115 | 100 | 89 | 174 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 282 | 354 | 498 | 623 | 678 | 742 | 690 | 609 | 627 | 701 | 663 | 600 | 659 | 447 |
| Equity | 201 | 236 | 383 | 516 | 591 | 654 | 597 | 565 | 552 | 556 | 544 | 532 | 597 | 371 |
| Long-term debt | 68 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 38 | 115 | 107 | 88 | 88 | 92 | 44 | 76 | 131 | 110 | 65 | 62 | 75 |
| Total debt | 81 | 117 | 115 | 107 | 88 | 88 | 92 | 44 | 76 | 131 | 110 | 65 | 62 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Audit | Audit | 2000 | — | — |
KK Management | Management | 1992 | — | — |
JH | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Kold-Christensen | Audit | 0 companies |
| Kjeld Kornum | Management | 0 companies |
| Jørgen Henrik Tjørning | Audit | 0 companies |