| Revenue | DKK 117K | +13% |
| EBITDA | DKK 117K | +13% |
| Net profit | DKK 62K | -6% |
| Total assets | DKK 1,5M | -6% |
| Equity | DKK 695K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 86 | 86 | 84 | 83 | 89 | 87 | 93 | 89 | 96 | 100 | 92 | 104 | 117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 83 | 86 | 86 | 84 | 83 | 89 | 31 | 93 | 89 | 96 | 100 | 92 | 104 | 117 |
| Depreciation & amort. | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -14 | -14 | -14 | -14 | -14 | -14 |
| EBIT | 58 | 62 | 61 | 60 | 58 | 64 | 6 | 69 | 75 | 83 | 86 | 78 | 90 | 103 |
| Net financials | -106 | -78 | -118 | -255 | 589 | -19 | -12 | -11 | -2 | -12 | -10 | -7 | -5 | -24 |
| Profit before tax | -47 | -17 | -57 | -196 | 647 | 46 | 51 | 58 | 73 | 71 | 76 | 71 | 85 | 79 |
| Tax | -0 | -0 | -0 | -53 | -20 | -0 | -0 | -0 | -18 | 16 | 17 | 16 | 19 | 18 |
| Net profit | -47 | -17 | -57 | -143 | 667 | 46 | 51 | 58 | 91 | 55 | 59 | 55 | 66 | 62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.664 | 2.626 | 2.590 | 2.601 | 1.745 | 1.738 | 1.606 | 1.535 | 1.631 | 1.527 | 1.522 | 1.547 | 1.594 | 1.503 |
| Equity | -173 | -190 | -247 | -389 | 278 | 323 | 374 | 432 | 523 | 578 | 637 | 692 | 758 | 695 |
| Long-term debt | 1.921 | 1.853 | 1.864 | 1.996 | 467 | 438 | 411 | 382 | 781 | 738 | 694 | 650 | 614 | 577 |
| Short-term debt | 916 | 962 | 973 | 995 | 1.001 | 976 | 821 | 720 | 243 | 112 | 75 | 73 | 71 | 63 |
| Total debt | 2.837 | 2.815 | 2.837 | 2.990 | 1.468 | 1.414 | 1.232 | 1.103 | 1.025 | 850 | 769 | 723 | 685 | 640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Founder | Founder | 2002 | — | — |
GJ Audit | Audit | 2002 | — | — |
MD Management | Management | 2005 | — | — |
LM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FEJRSKOV HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
MARIANNE DAHLERUP HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Berg | Founder | 0 companies |
| Gustav Jensen | Audit | 0 companies |
| Marianne Dahlerup | Management | 0 companies |
| Lone Møller Fejrskov | Management | 0 companies |