| Revenue | — | — |
| EBITDA | DKK 1,6M | -56% |
| Net profit | DKK 3,8M | -56% |
| Total assets | DKK 282,6M | -2% |
| Equity | DKK 282M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -24 | -9 | -18 | -92 | -24 | -28 | -160 | -46 | -116 | -227 | -177 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -24 | -9 | -18 | -92 | -24 | -28 | -160 | -46 | -116 | -227 | -177 | 3.641 | 1.612 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -24 | -9 | -18 | -92 | -24 | -28 | -160 | -46 | -116 | -227 | -177 | 3.641 | 1.612 |
| Net financials | 5.118 | 7.170 | 3.226 | 8.506 | 16.453 | 12.233 | 8.992 | 16.227 | 11.491 | 59.202 | 17.138 | 9.141 | 10.148 | 4.540 |
| Profit before tax | 5.094 | 7.144 | 3.215 | 8.477 | 16.323 | 12.147 | 8.869 | 16.044 | 11.445 | 59.086 | 16.911 | 8.964 | 9.993 | 4.376 |
| Tax | 165 | 513 | -110 | -134 | 28 | 170 | -0 | -199 | 652 | 1.557 | -850 | 636 | 1.344 | 585 |
| Net profit | 4.930 | 6.631 | 3.325 | 8.611 | 16.295 | 11.978 | 8.869 | 16.243 | 10.794 | 57.529 | 17.761 | 8.328 | 8.649 | 3.790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114.992 | 122.466 | 124.896 | 157.876 | 164.654 | 179.325 | 181.047 | 187.122 | 189.996 | 254.858 | 284.240 | 289.111 | 287.525 | 282.571 |
| Equity | 114.821 | 122.084 | 124.888 | 157.867 | 164.646 | 179.315 | 179.967 | 187.107 | 188.872 | 253.317 | 284.212 | 289.054 | 286.534 | 282.048 |
| Long-term debt | 0 | 0 | 0 | 244 | 216 | 43 | 41 | 240 | 0 | 0 | 0 | 0 | 869 | 383 |
| Short-term debt | 171 | 383 | 8 | 8 | 8 | 10 | 1.080 | 14 | 1.099 | 1.513 | 27 | 57 | 72 | 86 |
| Total debt | 171 | 383 | 8 | 8 | 8 | 10 | 1.080 | 14 | 1.099 | 1.513 | 27 | 57 | 941 | 469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 1994 | — | — |
SE Founder | Founder | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2016 | |
| Individual | 25.0% | 0.0% | 2016 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 10.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Droob | Management | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |