| Revenue | DKK 623K | +57% |
| EBITDA | DKK -2,9M | -39% |
| Net profit | DKK 40,6M | +3% |
| Total assets | DKK 276,3M | +7% |
| Equity | DKK 240,8M | +9% |
| Employees | 1 | — |
| Item | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -70 | -79 | -40 | -647 | -883 | 392 | 496 | 396 | 396 | 396 | 297 | 495 | 396 | 623 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.517 | -3.458 | -0 | -0 | -0 | -1.909 | -5.311 | -2.771 | -3.389 | -2.333 | -2.184 | -2.184 | -2.183 | -2.183 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.587 | -3.537 | -40 | -647 | -883 | -2.323 | -5.273 | -3.370 | -3.237 | -2.106 | -2.028 | -2.429 | -2.062 | -2.870 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -535 | -356 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.122 | -3.894 | -40 | -647 | -883 | -2.323 | -5.273 | -3.370 | -3.237 | -2.106 | -2.028 | -2.429 | -2.062 | -2.870 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.987 | 2.469 | -1.718 | 103 | 12.001 | 9.204 | 11.171 | 16.500 | 13.449 | 98.380 | 40.866 | 49.625 | 40.688 | 42.864 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -4.109 | -1.425 | -1.758 | -543 | 10.878 | 6.643 | 5.710 | 12.955 | 10.212 | 96.274 | 38.838 | 47.196 | 38.626 | 39.994 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -603 | -1.027 | -303 | -834 | -822 | -964 | -1.604 | -1.221 | -1.088 | -1.033 | -936 | -673 | -690 | -607 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -3.506 | -398 | -1.455 | 291 | 11.699 | 7.607 | 7.314 | 14.176 | 11.300 | 97.307 | 39.774 | 47.869 | 39.316 | 40.601 |
| Item | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.791 | 50.977 | 67.744 | 59.347 | 75.558 | 74.853 | 80.937 | 92.237 | 100.989 | 211.515 | 207.394 | 249.223 | 258.247 | 276.323 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.454 | 23.956 | 19.341 | 16.998 | 27.197 | 33.304 | 38.118 | 50.994 | 53.994 | 143.001 | 172.775 | 195.644 | 220.206 | 240.809 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.900 | 1.500 | 14.175 | 9.450 | 4.725 | 33 | 106 | 563 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.438 | 25.520 | 34.229 | 32.899 | 43.636 | 41.549 | 42.819 | 41.184 | 42.496 | 67.094 | 33.947 | 52.405 | 35.570 | 31.498 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.338 | 27.020 | 48.404 | 42.349 | 48.361 | 41.549 | 42.819 | 41.184 | 42.496 | 67.094 | 33.947 | 52.405 | 35.570 | 31.498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 1993 | — | — |
EA Management | Management | 1993 | — | — |
K3 Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Borcher | Management | 0 companies |
| Erik Andersen | Management | 0 companies |
| KM 332 ApS | Founder | 0 companies |