| Revenue | DKK 74K | -87% |
| EBITDA | DKK -181K | -208% |
| Net profit | DKK -196K | -248% |
| Total assets | DKK 221K | -64% |
| Equity | DKK 166K | -61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.146 | 1.261 | 1.313 | 1.183 | 1.462 | 1.099 | 1.094 | 1.042 | 946 | 639 | 664 | 558 | 74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | 239 | 119 | 112 | 150 | 52 | -25 | 39 | 198 | -30 | 162 | 169 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | 239 | 119 | 112 | 150 | 52 | -25 | 39 | 198 | -30 | 162 | 169 | -181 |
| Net financials | -14 | 25 | 10 | -24 | 2 | 5 | -16 | 1 | -2 | -5 | -0 | 3 | -0 |
| Profit before tax | 3 | 263 | 129 | 88 | 152 | 56 | -41 | 40 | 196 | -35 | 162 | 172 | -182 |
| Tax | 2 | 66 | 38 | 24 | 35 | 14 | -10 | 15 | 45 | -6 | 36 | 40 | 14 |
| Net profit | 1 | 197 | 90 | 64 | 117 | 42 | -31 | 25 | 151 | -29 | 126 | 132 | -196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 959 | 1.245 | 1.712 | 951 | 1.328 | 744 | 504 | 459 | 612 | 426 | 551 | 608 | 221 |
| Equity | 530 | 620 | 590 | 529 | 520 | 432 | 269 | 294 | 445 | 304 | 350 | 423 | 166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 428 | 625 | 1.123 | 422 | 808 | 311 | 235 | 165 | 166 | 122 | 201 | 185 | 55 |
| Total debt | 428 | 625 | 1.123 | 422 | 808 | 311 | 235 | 165 | 166 | 122 | 201 | 185 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 1994 | — | — |
HB Unofficial title | Unofficial title | 2025 | — | — |
EH | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Gunther Warmbier | Management | 0 companies |
| Henning Bech Frederiksen | Unofficial title | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |
| Jean-Marie Louis Ghislain Sevar | Board of Directors | 0 companies |