| Revenue | DKK 3,1M | -76% |
| EBITDA | DKK -1,3M | +89% |
| Net profit | DKK -2,9M | +79% |
| Total assets | DKK 61M | -46% |
| Equity | DKK 5,7M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47.638 | -47.246 | 47.310 | 44.247 | 44.733 | 44.676 | 34.742 | 22.644 | 12.479 | 11.688 | 13.782 | 12.762 | 3.056 |
| Staff expenses | -2.845 | -3.147 | -3.150 | -3.581 | -3.435 | -3.948 | -2.808 | -2.784 | -2.819 | -2.520 | -2.495 | -2.456 | -1.683 |
| EBITDA | 2.181 | -27.866 | -14.791 | -22.438 | 25.597 | 27.491 | 23.836 | 2.061 | 1.396 | 11.641 | -5.944 | -12.193 | -1.315 |
| Depreciation & amort. | 343 | -180 | -134 | -148 | -178 | -116 | -136 | -171 | -149 | -109 | -148 | -148 | -30 |
| EBIT | 1.838 | -28.046 | -14.925 | -22.586 | 25.419 | 27.375 | 23.700 | 1.890 | 1.246 | 11.532 | -6.091 | -12.341 | -1.345 |
| Net financials | -25.077 | -24.181 | -20.562 | -13.210 | -12.679 | -11.697 | -11.196 | -4.429 | -2.751 | -2.023 | -2.597 | -5.433 | -2.384 |
| Profit before tax | -23.239 | -3.864 | 5.637 | -9.375 | 12.740 | 15.678 | 12.504 | -2.539 | -1.505 | 9.509 | -8.688 | -17.773 | -3.729 |
| Tax | -5.804 | -1.244 | 1.257 | -2.047 | 2.783 | 3.364 | 2.702 | -614 | 85 | 1.666 | -1.909 | -4.023 | -818 |
| Net profit | -17.435 | -2.621 | 4.380 | -7.329 | 9.957 | 12.314 | 9.803 | -1.925 | -1.590 | 7.843 | -6.779 | -13.750 | -2.911 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 746.123 | 746.405 | 741.862 | 686.339 | 689.320 | 637.735 | 485.236 | 267.485 | 230.542 | 239.222 | 208.593 | 112.760 | 60.974 |
| Equity | -10.208 | -7.587 | -11.967 | -4.638 | 13.164 | 18.428 | 25.359 | 23.434 | 21.844 | 29.187 | 22.408 | 8.657 | 5.746 |
| Long-term debt | 734.677 | 722.659 | 678.575 | 662.567 | 590.256 | 490.968 | 428.760 | 221.520 | 185.846 | 182.817 | 162.929 | 89.016 | 43.091 |
| Short-term debt | 21.655 | 31.334 | 75.254 | 28.410 | 82.529 | 122.678 | 23.865 | 15.893 | 16.129 | 18.828 | 16.772 | 12.626 | 10.494 |
| Total debt | 756.331 | 753.993 | 753.829 | 690.977 | 672.784 | 613.646 | 452.626 | 237.413 | 201.975 | 201.645 | 179.701 | 101.642 | 53.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2008 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.E.I. HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Blendstrup | Management | 0 companies |
| Preben Bograd | Chief Executive Officer | 0 companies |