| Revenue | DKK -9K | -93% |
| EBITDA | DKK -9K | +93% |
| Net profit | DKK 2K | +100% |
| Total assets | DKK 602K | -3% |
| Equity | DKK 554K | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.911 | 1.991 | 1.624 | -60 | 10 | 25 | 24 | 23 | 73 | 27 | 26 | 26 | -131 | -9 |
| Staff expenses | -1.102 | -1.293 | -1.510 | -146 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 263 | 136 | 114 | 86 | 10 | 25 | 61 | 23 | 73 | 27 | 26 | 26 | -131 | -9 |
| Depreciation & amort. | -105 | -115 | -109 | -66 | -26 | -41 | 18 | -20 | -20 | -20 | -20 | -20 | -425 | -0 |
| EBIT | 157 | 21 | 5 | 21 | -16 | -16 | 43 | 3 | 53 | 7 | 6 | 6 | -556 | -9 |
| Net financials | 24 | -17 | -7 | 0 | 7 | -10 | 19 | -0 | -0 | -0 | -0 | 5 | 7 | 10 |
| Profit before tax | 181 | 4 | -1 | 21 | -9 | -26 | 62 | 3 | 53 | 7 | 6 | 11 | -549 | 2 |
| Tax | -27 | 5 | -11 | -1 | -2 | -6 | 14 | 1 | 12 | 1 | 4 | 5 | -14 | -0 |
| Net profit | 208 | -1 | 10 | 22 | -7 | -20 | 48 | 2 | 41 | 5 | 2 | 6 | -535 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.272 | 1.695 | 1.913 | 1.548 | 1.841 | 1.828 | 1.096 | 1.088 | 1.144 | 1.145 | 1.152 | 1.165 | 623 | 602 |
| Equity | 978 | 977 | 987 | 1.010 | 1.003 | 983 | 1.031 | 1.033 | 1.074 | 1.079 | 1.081 | 1.087 | 552 | 554 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.283 | 704 | 923 | 538 | 838 | 845 | 66 | 56 | 70 | 62 | 62 | 64 | 71 | 48 |
| Total debt | 1.283 | 704 | 923 | 538 | 838 | 845 | 66 | 56 | 70 | 62 | 62 | 64 | 71 | 48 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 1995 | — | — |
KS Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SÆTRE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Frede Rasmussen | Audit | 0 companies |
| Kim Sætre Thomsen | Management | 0 companies |