| Revenue | DKK 20K | +0% |
| EBITDA | DKK -1,4M | -26% |
| Net profit | DKK 15,2M | +278% |
| Total assets | DKK 314,4M | +27% |
| Equity | DKK 314,2M | +27% |
| Employees | 2 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 10.216 | 2.705 | -263 | -92 | 166 | -6 | — | — | -578 | 29 | 40 | 20 | 20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25.293 | -33.248 | -0 | -0 | -0 | -0 | -0 | -101 | -609 | -774 | -789 | -807 | -879 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 23.222 | 17.539 | -263 | -92 | 166 | -6 | -2.457 | 141 | -1.187 | -971 | -5.462 | -1.130 | -1.425 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.006 | -14.836 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 10.216 | 2.702 | -263 | -92 | 166 | -6 | -2.457 | 141 | -1.187 | -971 | -5.462 | -1.130 | -1.425 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -877 | -610 | -1.053 | -484 | -455 | 26.152 | -1.978 | 2.951 | 4.053 | -7.173 | 1.401 | 4.901 | 16.456 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 9.339 | 2.093 | -1.315 | -576 | -289 | 26.145 | -2.039 | 2.963 | 2.866 | -8.144 | -4.061 | 3.771 | 15.031 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.555 | 649 | -67 | -30 | -25 | 51 | 77 | 553 | 458 | -0 | 16 | -247 | -144 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 6.784 | 1.444 | -1.248 | -545 | -264 | 26.094 | -2.116 | 2.410 | 2.408 | -8.144 | -4.077 | 4.018 | 15.175 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.275 | 57.559 | 9.057 | 8.024 | 7.034 | 31.392 | 31.198 | 98.028 | 200.859 | 218.499 | 218.499 | 248.036 | 314.380 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 5.850 | 6.138 | 4.839 | 4.294 | 3.429 | 27.824 | 23.708 | 97.231 | 197.881 | 217.773 | 216.020 | 247.645 | 314.154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.988 | 1.515 | 1.500 | 144 | 980 | 0 | 0 | 415 | 388 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.337 | 21.412 | 2.718 | 3.587 | 2.625 | 3.568 | 7.490 | 382 | 2.589 | 726 | 2.479 | 391 | 226 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.325 | 22.927 | 4.218 | 3.730 | 3.605 | 3.568 | 7.490 | 797 | 2.978 | 726 | 2.479 | 391 | 226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2014 | — | — |
PB Management | Management | 2001 | — | — |
HP Audit | Audit | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Stig Felsvang | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Henrik Pommerencke | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |