| Revenue | DKK -529K | +1215% |
| EBITDA | DKK -529K | -1215% |
| Net profit | DKK 4,8M | +111% |
| Total assets | DKK 18,6M | +271% |
| Equity | DKK 9,8M | +2075% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.657 | -2.512 | -1.392 | 0 | 477 | 2.141 | — | — | -59 | -77 | -37 | -40 | -529 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.629 | 1.696 | 1.369 | -794 | 297 | 1.996 | 1.741 | 4.338 | -59 | -77 | -37 | -40 | -529 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.629 | 1.696 | 1.369 | -794 | 297 | 1.996 | 1.741 | 4.338 | -59 | -77 | -37 | -40 | -529 |
| Net financials | 154 | 185 | 131 | 134 | 137 | 81 | 1.609 | 1.872 | 2.227 | 5.829 | -33 | 2.325 | 5.302 |
| Profit before tax | 1.783 | 1.881 | 1.501 | -659 | 434 | 2.077 | 1.563 | 3.105 | 2.168 | 5.752 | -70 | 2.285 | 4.773 |
| Tax | 32 | 40 | 27 | 27 | 21 | 5 | -18 | -92 | -20 | 21 | -15 | 7 | -21 |
| Net profit | 1.751 | 1.841 | 1.474 | -686 | 414 | 2.072 | 1.581 | 3.197 | 2.188 | 5.731 | -55 | 2.277 | 4.795 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.636 | 7.480 | 7.954 | 6.009 | 5.928 | 7.728 | 7.714 | 7.954 | 7.002 | 8.335 | 5.808 | 4.998 | 18.550 |
| Equity | 5.619 | 6.460 | 6.934 | 5.989 | 5.903 | 7.475 | 2.055 | 5.253 | 2.441 | 270 | 216 | 452 | 9.832 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.016 | 1.020 | 1.020 | 20 | 25 | 253 | 5.659 | 2.701 | 4.562 | 8.065 | 5.593 | 4.546 | 8.718 |
| Total debt | 1.016 | 1.020 | 1.020 | 20 | 25 | 253 | 5.659 | 2.701 | 4.562 | 8.065 | 5.593 | 4.546 | 8.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2025 | — | — |
KS Management | Management | 2025 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FML Holding Ring ApS | Company | 33.3% | 33.3% | 2024 |
Frank Vester Holding ApS | Company | 33.3% | 20.0% | 2024 |
THYLAND HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
| Individual | 50.0% | 50.0% | 2007 | |
Bonde Bech Holding ApS | Company | 20.0% | 20.0% | 2021 |
MTO Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 50.0% | 50.0% | 2007 | |
Mimo Holding Glud ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Vester | Management | 0 companies |
| Kim Slavensky | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |