| Revenue | DKK 866K | -45% |
| EBITDA | DKK 1,6M | +45% |
| Net profit | DKK -386K | +57% |
| Total assets | DKK 68M | +10% |
| Equity | DKK 2M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.820 | 1.858 | 811 | 1.903 | 1.957 | 2.045 | 1.581 | 1.603 | 1.673 | 1.619 | 1.199 | 1.571 | 1.583 | 866 |
| Staff expenses | -19 | -82 | -50 | -112 | -112 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.801 | 1.776 | 761 | 1.605 | 24 | 1.823 | 1.677 | 1.504 | 3.908 | 3.725 | -1.683 | 1.599 | 1.088 | 1.582 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.801 | 1.776 | 761 | 1.605 | 24 | 1.823 | 1.677 | 1.504 | 3.908 | 3.725 | -1.683 | 1.599 | 1.088 | 1.582 |
| Net financials | -1.670 | -619 | -968 | -1.035 | -1.649 | -1.777 | -1.335 | -1.141 | -1.275 | -1.321 | -1.110 | -1.935 | -2.236 | -2.065 |
| Profit before tax | 131 | 1.157 | -207 | 570 | -1.625 | 46 | 342 | 363 | 2.633 | 2.404 | -2.793 | -336 | -1.148 | -483 |
| Tax | 13 | 224 | -16 | 85 | -358 | 28 | 75 | 85 | 583 | 520 | -614 | -76 | -252 | -97 |
| Net profit | 118 | 933 | -191 | 485 | -1.267 | 18 | 267 | 278 | 2.050 | 1.884 | -2.180 | -260 | -895 | -386 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.513 | 42.392 | 46.692 | 51.280 | 51.593 | 52.113 | 54.563 | 54.391 | 55.287 | 56.861 | 60.217 | 60.138 | 61.527 | 67.963 |
| Equity | 170 | 1.103 | 912 | 1.397 | 130 | 443 | 944 | 1.423 | 3.748 | 5.751 | 3.572 | 3.312 | 2.417 | 2.031 |
| Long-term debt | 35.663 | 34.581 | 35.149 | 34.344 | 33.605 | 32.904 | 31.040 | 26.307 | 18.806 | 18.350 | 17.801 | 897 | 847 | 852 |
| Short-term debt | 6.251 | 6.253 | 10.140 | 15.112 | 17.819 | 18.736 | 22.558 | 26.651 | 32.233 | 31.805 | 38.523 | 55.632 | 58.084 | 64.982 |
| Total debt | 41.914 | 40.834 | 45.289 | 49.456 | 51.424 | 51.640 | 53.598 | 52.958 | 51.039 | 50.155 | 56.324 | 56.529 | 58.930 | 65.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2001 | — | — |
AC Management | Management | 2010 | — | — |
HM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HACA Holding ApS | Company | 33.3% | 50.0% | 2015 |
CP Panda Holding ApS | Company | 25.0% | 20.0% | 2015 |
Kratbjerg Invest ApS | Company | 25.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kristensen | Management | 0 companies |
| Andreas Christian Tandrup | Management | 0 companies |
| Hanne Margrethe Tandrup | Management | 0 companies |