| Revenue | DKK 793K | -18% |
| EBITDA | DKK 793K | -18% |
| Net profit | DKK -992K | -181% |
| Total assets | DKK 37M | -5% |
| Equity | DKK 24,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | 244 | 314 | 369 | 493 | 679 | 910 | 1.087 | 1.129 | 1.266 | 988 | 977 | 969 | 793 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 197 | 214 | 314 | 369 | 493 | 679 | 910 | 1.087 | 1.129 | 1.266 | 988 | 977 | 969 | 793 |
| Depreciation & amort. | -119 | -219 | -249 | -336 | -499 | -622 | -825 | -879 | -618 | -458 | -568 | -476 | -388 | -468 |
| EBIT | 78 | -4 | 65 | 33 | -6 | 57 | 85 | 208 | 511 | 808 | 420 | 501 | 581 | 325 |
| Net financials | -624 | -157 | -133 | -89 | 41 | -69 | 284 | -922 | -27 | -145 | -256 | -49 | 1.079 | -1.505 |
| Profit before tax | -546 | -161 | -68 | -56 | 35 | -12 | 370 | -261 | 484 | 662 | 164 | 452 | 1.660 | -1.180 |
| Tax | -122 | -39 | -9 | 93 | 97 | 108 | 213 | 103 | 209 | 257 | 138 | 166 | 434 | -188 |
| Net profit | -424 | -122 | -59 | -149 | -62 | -120 | 156 | -364 | 275 | 405 | 26 | 285 | 1.226 | -992 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.016 | 5.947 | 6.684 | 11.333 | 16.026 | 25.608 | 28.622 | 31.915 | 34.232 | 34.904 | 37.076 | 37.462 | 38.779 | 36.954 |
| Equity | 764 | 642 | 1.284 | 8.686 | 12.124 | 14.654 | 18.911 | 20.247 | 21.872 | 22.277 | 22.303 | 21.589 | 25.715 | 24.723 |
| Long-term debt | 169 | 811 | 1.398 | 1.336 | 3.385 | 5.056 | 7.123 | 10.316 | 10.856 | 10.819 | 12.897 | 12.024 | 11.157 | 10.358 |
| Short-term debt | 3.081 | 4.493 | 4.002 | 1.279 | 483 | 5.869 | 2.573 | 1.342 | 1.501 | 1.787 | 1.868 | 3.832 | 1.873 | 1.845 |
| Total debt | 3.251 | 5.304 | 5.400 | 2.615 | 3.868 | 10.925 | 9.696 | 11.658 | 12.357 | 12.606 | 14.765 | 15.856 | 13.030 | 12.203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IJ Audit | Audit | 1997 | — | — |
KA Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAH ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Jasper | Audit | 0 companies |
| Klaus Ahrenkilde | Management | 0 companies |