| Revenue | DKK 30K | -366% |
| EBITDA | DKK 30K | +366% |
| Net profit | DKK -150K | -1235% |
| Total assets | DKK 4,1M | +757% |
| Equity | DKK 295K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 875 | 633 | 792 | 823 | — | 148 | 421 | -2.177 | 580 | -12 | -11 | 30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 634 | 875 | 633 | 792 | 823 | 849 | 148 | 421 | -2.177 | 580 | -12 | -11 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 634 | 875 | 633 | 792 | 823 | 849 | 148 | 421 | -2.177 | 580 | -12 | -11 | 30 |
| Net financials | -191 | -227 | -206 | -196 | -275 | -259 | -353 | -413 | -345 | -74 | -1 | -0 | -179 |
| Profit before tax | 4.270 | 6.148 | 1.928 | 2.596 | -17 | 590 | 1.794 | 8 | 1.000 | 506 | -13 | -11 | -150 |
| Tax | 1 | 84 | 472 | 527 | -4 | 130 | 408 | -7 | 1.089 | 214 | 4 | -0 | -0 |
| Net profit | 4.269 | 6.064 | 1.455 | 2.069 | -13 | 460 | 1.386 | 15 | -89 | 292 | -17 | -11 | -150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.545 | 13.130 | 14.500 | 17.040 | 21.005 | 21.421 | 22.781 | 23.391 | 14.634 | 639 | 492 | 479 | 4.107 |
| Equity | -523 | 4.792 | 5.547 | 7.616 | 7.603 | 8.063 | 9.449 | 10.269 | 10.180 | 473 | 456 | 444 | 295 |
| Long-term debt | 6.882 | 7.138 | 6.732 | 7.740 | 11.810 | 11.730 | 11.141 | 11.142 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 904 | 1.167 | 1.750 | 721 | 668 | 616 | 778 | 566 | 4.454 | 167 | 36 | 35 | 3.813 |
| Total debt | 7.786 | 8.305 | 8.482 | 8.462 | 12.478 | 12.346 | 11.918 | 11.708 | 4.454 | 167 | 36 | 35 | 3.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2003 | — | — |
JA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Borch | Management | 0 companies |
| Jesper Anker Fremming | Management | 0 companies |
| Steen Bryde | Board of Directors | 0 companies |
| Peter Schäfer | Chairman | 0 companies |
| Torben Løkke Sonne | Board of Directors | 0 companies |
| Jesper Juul | Chairman | 0 companies |
| Walther Vang Valentin | Board of Directors | 0 companies |
| Leif Johnson | Board of Directors | 0 companies |