| Revenue | DKK 388K | +2% |
| EBITDA | DKK 295K | -22% |
| Net profit | DKK 36K | -70% |
| Total assets | DKK 9,9M | -3% |
| Equity | DKK 4,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -746 | 853 | — | 915 | 3.001 | -24 | 516 | 486 | 1.122 | 380 | 388 |
| Staff expenses | -163 | -104 | -113 | -95 | -71 | -0 | -152 | -3 | -0 | -4 | -93 |
| EBITDA | -582 | 749 | 784 | 820 | 2.930 | -24 | 364 | 483 | 1.122 | 376 | 295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -103 | -149 | -140 | -140 | -146 |
| EBIT | -582 | 749 | 784 | 820 | 2.930 | -24 | 261 | 334 | 982 | 235 | 149 |
| Net financials | -115 | -80 | -75 | -70 | 72 | -12 | -79 | -84 | -93 | -79 | -102 |
| Profit before tax | -484 | 669 | 709 | 750 | 3.002 | -36 | 182 | 250 | 889 | 157 | 47 |
| Tax | 8 | 169 | 206 | 178 | 645 | -0 | 39 | 54 | 187 | 36 | 11 |
| Net profit | -493 | 500 | 525 | 572 | 2.357 | -36 | 143 | 196 | 703 | 121 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.373 | 7.119 | 7.474 | 7.484 | 8.603 | 4.395 | 10.864 | 10.449 | 10.446 | 10.189 | 9.921 |
| Equity | 2.012 | 2.513 | 3.038 | 3.610 | 5.967 | 3.331 | 3.422 | 3.564 | 4.211 | 4.275 | 4.255 |
| Long-term debt | -3.200 | 3.984 | 0 | 0 | 0 | 0 | 6.183 | 5.979 | 5.183 | 5.026 | 4.847 |
| Short-term debt | -1.160 | 623 | 4.436 | 3.874 | 2.636 | 1.063 | 1.253 | 902 | 1.045 | 883 | 816 |
| Total debt | -4.361 | 4.607 | 4.436 | 3.874 | 2.636 | 1.063 | 7.435 | 6.881 | 6.228 | 5.909 | 5.664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Emil Holger Separlous Drachmann | Management | 0 companies |