| Revenue | DKK -31K | +26% |
| EBITDA | DKK -31K | -26% |
| Net profit | DKK 1,4M | -43% |
| Total assets | DKK 19,9M | +9% |
| Equity | DKK 6,2M | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 | -52 | -320 | -27 | 535 | 290 | -32 | -21 | -34 | -27 | -16 | -25 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 103 | 2.339 | 280 | 289 | 488 | 271 | -32 | -21 | -34 | -27 | -16 | -25 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 2.339 | 280 | 289 | 488 | 271 | -32 | -21 | -34 | -27 | -16 | -25 | -31 |
| Net financials | -1.125 | -416 | -2.221 | -5.496 | 891 | 2.654 | 223 | 332 | 2.059 | 3.137 | -913 | 2.480 | 1.411 |
| Profit before tax | 0 | 2.869 | 600 | 467 | 1.378 | 2.924 | 191 | 311 | 2.024 | 3.110 | -929 | 2.455 | 1.380 |
| Tax | -0 | -0 | 50 | -0 | 135 | 75 | -1 | 2 | 27 | -27 | -26 | -27 | -28 |
| Net profit | -1.022 | 1.923 | -1.992 | -5.207 | 1.244 | 2.849 | 192 | 309 | 1.997 | 3.137 | -903 | 2.482 | 1.408 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.827 | 9.455 | 9.097 | 3.764 | 3.641 | 4.598 | 2.573 | 2.896 | 8.883 | 12.173 | 15.507 | 18.211 | 19.863 |
| Equity | -4.609 | -2.686 | -4.678 | -9.885 | -8.641 | -5.792 | -5.599 | -5.291 | 50 | 3.187 | 2.284 | 4.765 | 6.173 |
| Long-term debt | 5.783 | 9.015 | 11.115 | 13.516 | 12.015 | 10.040 | 8.040 | 8.040 | 8.783 | 0 | 12.644 | 12.857 | 13.091 |
| Short-term debt | 2.654 | 3.126 | 2.660 | 132 | 267 | 349 | 133 | 147 | 50 | 8.986 | 579 | 589 | 599 |
| Total debt | 8.436 | 12.141 | 13.775 | 13.649 | 12.282 | 10.389 | 8.173 | 8.187 | 8.833 | 8.986 | 13.223 | 13.446 | 13.689 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2020 | — | — |
KN Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CoBricks Holding ApS | Company | 66.7% | 66.7% | 2021 |
JM & Sønner ApS | Company | 15.0% | 15.0% | 2021 |
ERAN INVEST ApS | Company | 50.0% | 50.0% | 2005 |
KLAUS NIELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Toft Andresen | Management | 0 companies |
| Klaus Nielsen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |