| Revenue | DKK 2,3M | -3% |
| EBITDA | DKK 294K | +211% |
| Net profit | DKK 144K | +154% |
| Total assets | DKK 11M | +4% |
| Equity | DKK 7,2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.525 | 206 | 223 | 657 | 838 | 1.369 | 1.097 | 1.143 | 425 | -239 | -673 | 2.355 | 2.294 |
| Staff expenses | -165 | -0 | -0 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.360 | 206 | 223 | 620 | 838 | 1.369 | 1.097 | 1.143 | 425 | 946 | 564 | -265 | 294 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -7 | -15 | -15 | -15 | -15 | -7 | -0 | -0 |
| EBIT | 2.358 | 206 | 223 | 620 | 838 | 1.361 | 1.082 | 1.128 | 410 | 931 | 556 | -265 | 294 |
| Net financials | -225 | -288 | -481 | -716 | -578 | 598 | -274 | -257 | -265 | -127 | -635 | -80 | -150 |
| Profit before tax | 2.133 | -82 | -258 | 1.333 | 260 | 267 | 808 | 871 | 145 | 804 | -79 | -266 | 144 |
| Tax | 596 | -171 | -57 | 297 | 25 | -308 | 495 | 194 | 33 | 178 | -16 | -0 | -0 |
| Net profit | 1.537 | 88 | -201 | 1.036 | 235 | 575 | 314 | 677 | 112 | 625 | -62 | -266 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.321 | 20.071 | 20.500 | 24.970 | 23.516 | 16.829 | 17.512 | 17.409 | 17.100 | 18.167 | 18.640 | 10.564 | 10.988 |
| Equity | 3.984 | 4.072 | 3.871 | 4.907 | 5.142 | 5.717 | 6.030 | 6.707 | 6.819 | 7.444 | 7.382 | 7.056 | 7.200 |
| Long-term debt | 8.257 | 7.634 | 7.841 | 7.126 | 4.083 | 1.810 | 1.581 | 1.436 | 1.290 | 1.252 | 1.132 | 1.074 | 127 |
| Short-term debt | 6.809 | 7.263 | 7.744 | 11.596 | 12.924 | 8.636 | 8.881 | 8.206 | 7.898 | 8.200 | 8.871 | 1.250 | 2.476 |
| Total debt | 15.065 | 14.898 | 15.585 | 18.722 | 17.007 | 10.446 | 10.462 | 9.642 | 9.188 | 9.452 | 10.003 | 2.324 | 2.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2010 | — | — |
IJ Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Audit | 2005 | — | — | |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Hagel | Management | 0 companies |
| Ib Jakobsen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Morten Bøgmose Hansen | Management | 0 companies |