| Revenue | DKK 563K | -5% |
| EBITDA | DKK 532K | -16% |
| Net profit | DKK 362K | +109% |
| Total assets | DKK 829K | +72% |
| Equity | DKK 157K | +177% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | — | — | — | 606 | 422 | 67 | -23 | -14 | 191 | 26 | 591 | 563 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -52 | -38 | -32 |
| EBITDA | -8 | -497 | 113 | 825 | 606 | 422 | 67 | -34 | -14 | 191 | -26 | 629 | 532 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 |
| EBIT | -8 | -497 | 113 | 825 | 606 | 422 | 67 | -34 | -14 | 191 | -26 | 629 | 517 |
| Net financials | -579 | -495 | 120 | 818 | -3.646 | 839 | 311 | 459 | 172 | -1.041 | -322 | -322 | -33 |
| Profit before tax | -588 | -500 | 112 | 814 | -3.040 | 1.261 | 378 | 426 | 157 | -850 | -347 | 307 | 484 |
| Tax | -0 | -0 | -0 | -0 | 110 | 93 | 27 | -0 | -0 | 40 | -0 | 134 | 122 |
| Net profit | -588 | -500 | 112 | 814 | -3.150 | 1.168 | 350 | 426 | 157 | -891 | -347 | 173 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.568 | 1.049 | 1.113 | 2.361 | 449 | 671 | 325 | 715 | 872 | 52 | 26 | 483 | 829 |
| Equity | 1.483 | 982 | 1.094 | 1.908 | -1.241 | -73 | 277 | 703 | 860 | -30 | -378 | -205 | 157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295 | 470 | 294 |
| Short-term debt | 85 | 66 | 18 | 453 | 258 | 151 | 48 | 12 | 12 | 82 | 109 | 218 | 355 |
| Total debt | 85 | 66 | 18 | 453 | 258 | 151 | 48 | 12 | 12 | 82 | 403 | 688 | 649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2000 | — | — | |
RI | Board of Directors | 2000 | — | — |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kresten Kusk Hyldahl | Audit | 0 companies |
| Bo Uggerhøj | Deputy Chairman | 0 companies |
| Jens Gaardbo | Board of Directors | 0 companies |
| Helge Peder Jessen | Board of Directors | 0 companies |
| Randi Ib | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |