| Revenue | DKK 106K | -82% |
| EBITDA | DKK 77K | -86% |
| Net profit | DKK -56K | -115% |
| Total assets | DKK 9,5M | -3% |
| Equity | DKK 6,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | — | 174 | 261 | 182 | 150 | 191 | 139 | 195 | 4.754 | 36 | 606 | 106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -101 | -0 | -210 | -0 | -0 | -0 |
| EBITDA | 150 | 166 | 174 | 261 | 182 | 150 | 131 | 38 | 195 | 4.544 | 36 | 572 | 77 |
| Depreciation & amort. | -0 | -0 | -95 | -92 | -93 | -98 | -227 | -58 | -66 | -21 | -21 | -21 | -21 |
| EBIT | 150 | 166 | 79 | 170 | 89 | 52 | -95 | -20 | 129 | 4.524 | 15 | 552 | 57 |
| Net financials | -35 | -18 | -30 | -40 | -58 | -3 | 0 | -10 | 11 | -17 | 172 | 11 | -67 |
| Profit before tax | 115 | 148 | 49 | 129 | 31 | 49 | -95 | -30 | 140 | 4.506 | 187 | 562 | -11 |
| Tax | 29 | 37 | 85 | 31 | 39 | -27 | -18 | -6 | 31 | 1.002 | 2 | 189 | 45 |
| Net profit | 85 | 111 | -36 | 98 | -8 | 77 | -77 | -24 | 109 | 3.504 | 186 | 373 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.787 | 4.740 | 5.909 | 5.887 | 5.688 | 5.852 | 5.893 | 5.212 | 8.230 | 11.045 | 9.857 | 9.758 | 9.465 |
| Equity | 2.471 | 2.662 | 2.626 | 2.724 | 2.716 | 2.792 | 2.715 | 2.691 | 2.800 | 6.199 | 6.385 | 6.758 | 6.703 |
| Long-term debt | 1.341 | 1.264 | 2.389 | 2.282 | 2.210 | 2.098 | 1.982 | 1.868 | 4.756 | 1.643 | 1.541 | 1.452 | 1.360 |
| Short-term debt | 313 | 233 | 263 | 271 | 175 | 396 | 712 | 181 | 216 | 2.817 | 1.545 | 1.119 | 924 |
| Total debt | 1.655 | 1.496 | 2.652 | 2.553 | 2.385 | 2.494 | 2.694 | 2.049 | 4.972 | 4.460 | 3.085 | 2.572 | 2.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Kallesøe | Management | 0 companies |