| Revenue | DKK 3,3M | +147% |
| EBITDA | DKK 1,8M | +584% |
| Net profit | DKK 1,7M | +299% |
| Total assets | DKK 4,5M | -3% |
| Equity | DKK 3,9M | +79% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.488 | -1.825 | — | — | 1.812 | 2.235 | 2.189 | 2.244 | 2.059 | 1.878 | 2.923 | 1.424 | 1.332 | 3.286 |
| Staff expenses | -1.119 | -1.527 | -0 | -0 | -1.528 | -1.777 | -1.896 | -2.129 | -1.825 | -1.760 | -1.797 | -1.777 | -1.697 | -1.517 |
| EBITDA | 178 | 328 | 0 | 0 | 284 | 458 | 293 | 16 | 234 | -37 | 1.029 | -368 | -365 | 1.769 |
| Depreciation & amort. | -273 | -313 | -0 | -0 | -299 | -333 | -353 | -329 | -313 | -322 | -196 | -178 | -190 | -103 |
| EBIT | -96 | 15 | 0 | 0 | -15 | 125 | -60 | -313 | -79 | -359 | 833 | -546 | -555 | 1.666 |
| Net financials | -1.431 | -643 | 0 | 0 | 23 | 202 | 197 | 97 | 16 | 223 | 167 | 731 | -205 | 210 |
| Profit before tax | 499 | 42 | 0 | 0 | 8 | 327 | 137 | -216 | -63 | -136 | 999 | 186 | -760 | 1.876 |
| Tax | -0 | -0 | -0 | -0 | -70 | -0 | -305 | -66 | -4 | -0 | -176 | -32 | 92 | 176 |
| Net profit | 499 | 42 | 0 | 0 | 78 | 327 | 442 | -149 | -59 | -136 | 1.176 | 218 | -853 | 1.700 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.894 | 6.782 | 0 | 0 | 6.216 | 6.447 | 6.677 | 6.184 | 5.690 | 5.946 | 6.030 | 5.678 | 4.681 | 4.534 |
| Equity | 1.276 | 1.234 | 0 | 0 | 1.042 | 1.369 | 1.811 | 1.661 | 1.602 | 1.466 | 2.642 | 3.269 | 2.154 | 3.854 |
| Long-term debt | -4.095 | -4.826 | 0 | 0 | 3.940 | 3.823 | 3.721 | 3.393 | 3.163 | 3.058 | 2.445 | 1.959 | 1.880 | 0 |
| Short-term debt | -1.523 | -722 | 0 | 0 | 1.234 | 1.255 | 1.145 | 1.129 | 925 | 1.422 | 942 | 378 | 582 | 673 |
| Total debt | -5.618 | -5.549 | 0 | 0 | 5.174 | 5.078 | 4.866 | 4.523 | 4.088 | 4.480 | 3.388 | 2.337 | 2.462 | 673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Bournonville Lange | Management | 0 companies |