| Revenue | DKK 1,3M | -2% |
| EBITDA | DKK 1,5M | +13% |
| Net profit | DKK 734K | -1% |
| Total assets | DKK 28,7M | +0% |
| Equity | DKK 10,9M | +7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 408 | -707 | 713 | -529 | -508 | 1.040 | 1.162 | 1.238 | 1.249 | 1.391 | 1.353 | 1.356 | 1.336 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -69 | -196 | -73 | -99 | -101 |
| EBITDA | 27 | 2.118 | -102 | -278 | 850 | 748 | 1.433 | 1.827 | 1.796 | 1.172 | 1.578 | 1.523 | 1.372 | 1.549 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -50 | -50 | -0 | -0 | -35 | -35 | -119 | -86 | -14 | -0 |
| EBIT | 23 | 2.118 | -102 | -278 | 800 | 698 | 1.433 | 1.827 | 1.761 | 1.137 | 1.459 | 1.437 | 1.358 | 1.549 |
| Net financials | -96 | -127 | -117 | -108 | -72 | -10 | -78 | -142 | -163 | -130 | -179 | -266 | -406 | -294 |
| Profit before tax | -72 | 1.991 | -220 | -386 | 728 | 688 | 1.355 | 1.685 | 1.597 | 1.007 | 1.280 | 1.171 | 951 | 941 |
| Tax | -18 | 486 | -30 | -53 | 160 | 151 | 377 | 371 | 351 | 221 | 282 | 258 | 209 | 207 |
| Net profit | -54 | 1.505 | -190 | -333 | 568 | 537 | 978 | 1.314 | 1.246 | 785 | 998 | 914 | 742 | 734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.137 | 7.961 | 11.214 | 11.289 | 12.435 | 12.667 | 21.957 | 22.904 | 25.045 | 25.970 | 27.659 | 27.711 | 28.739 | 28.749 |
| Equity | 79 | 1.583 | 1.774 | 2.107 | 2.674 | 3.211 | 4.189 | 5.503 | 6.749 | 7.535 | 8.533 | 9.446 | 10.188 | 10.922 |
| Long-term debt | 2.603 | 2.515 | 4.940 | 4.786 | 4.605 | 4.335 | 11.261 | 10.846 | 10.455 | 6.756 | 6.168 | 3.717 | 3.569 | 3.384 |
| Short-term debt | 3.359 | 3.302 | 3.929 | 3.837 | 4.497 | 4.386 | 5.585 | 5.465 | 6.609 | 10.432 | 11.591 | 13.106 | 13.483 | 12.855 |
| Total debt | 5.961 | 5.818 | 8.869 | 8.623 | 9.102 | 8.720 | 16.845 | 16.311 | 17.064 | 17.188 | 17.759 | 16.823 | 17.052 | 16.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2001 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KER HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |
| Kasper Enemark | Chief Executive Officer | 0 companies |