| Revenue | DKK 1,6M | +4% |
| EBITDA | DKK 1,5M | +0% |
| Net profit | DKK 384K | -5% |
| Total assets | DKK 24M | +2% |
| Equity | DKK 3,5M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -142 | 349 | 413 | 717 | 694 | 905 | 1.111 | 1.180 | 1.287 | 1.510 | 1.536 | 1.589 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -77 | -18 | -10 | -0 | -0 | -0 | -0 | -55 |
| EBITDA | -7 | -154 | 328 | 249 | 518 | 617 | 886 | 1.101 | 1.180 | 1.287 | 1.510 | 1.536 | 1.534 |
| Depreciation & amort. | -35 | -37 | -60 | -134 | -163 | -235 | -295 | -181 | -203 | -227 | -232 | -249 | -250 |
| EBIT | -43 | -191 | 268 | 115 | 355 | 382 | 591 | 920 | 977 | 1.060 | 1.278 | 1.287 | 1.284 |
| Net financials | -114 | -94 | -132 | -208 | -326 | -359 | -405 | -654 | -384 | -731 | -602 | -700 | -719 |
| Profit before tax | -91 | -285 | 136 | -93 | 29 | 23 | 186 | 291 | 592 | 329 | 676 | 587 | 565 |
| Tax | 33 | 42 | -0 | 18 | 71 | 59 | 109 | 104 | 175 | 131 | 200 | 184 | 181 |
| Net profit | -124 | -327 | 136 | -111 | -43 | -35 | 77 | 187 | 417 | 198 | 476 | 403 | 384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.191 | 3.798 | 5.453 | 8.060 | 12.381 | 13.014 | 17.577 | 17.056 | 20.969 | 21.692 | 22.996 | 23.640 | 24.024 |
| Equity | -102 | -429 | -292 | -403 | -446 | -481 | -405 | 1.583 | 2.000 | 2.197 | 2.673 | 3.077 | 3.461 |
| Long-term debt | 1.313 | 2.271 | 2.811 | 5.063 | 9.440 | 9.601 | 13.530 | 12.846 | 15.039 | 12.850 | 12.409 | 16.181 | 15.598 |
| Short-term debt | 896 | 1.956 | 2.934 | 3.400 | 3.387 | 3.895 | 4.451 | 2.628 | 3.930 | 6.645 | 7.914 | 4.383 | 4.965 |
| Total debt | 2.293 | 4.227 | 5.745 | 8.463 | 12.827 | 13.496 | 17.982 | 15.474 | 18.969 | 19.494 | 20.323 | 20.564 | 20.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KISTEFLA HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Steffen Larsen | Management | 0 companies |