| Revenue | DKK 587K | -11% |
| EBITDA | DKK 179K | -54% |
| Net profit | DKK 211K | -66% |
| Total assets | DKK 8,1M | +2% |
| Equity | DKK 6,2M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | -288 | -180 | -204 | -148 | 394 | 373 | 348 | 607 | 709 | 742 | 663 | 587 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 164 | -288 | -180 | -204 | -148 | 394 | 373 | 348 | 195 | 189 | 346 | 388 | 179 |
| Depreciation & amort. | 10 | -10 | -10 | -10 | -10 | -10 | -10 | -9 | -13 | -13 | -13 | -13 | -12 |
| EBIT | 154 | -298 | -190 | -214 | -158 | 384 | 363 | 339 | 182 | 176 | 333 | 376 | 167 |
| Net financials | 416 | 502 | 426 | 423 | 445 | 362 | 512 | 425 | 342 | -632 | 201 | 332 | 79 |
| Profit before tax | 570 | 204 | 237 | 209 | 287 | 746 | 876 | 764 | 524 | -456 | 534 | 708 | 246 |
| Tax | 22 | -82 | -60 | -66 | -49 | 72 | 68 | 63 | -52 | -95 | 74 | 82 | 35 |
| Net profit | 548 | 286 | 297 | 275 | 336 | 674 | 808 | 701 | 576 | -361 | 460 | 626 | 211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.034 | 5.575 | 6.603 | 7.213 | 7.404 | 7.687 | 7.845 | 8.182 | 8.191 | 8.040 | 7.920 | 7.995 | 8.131 |
| Equity | 1.318 | 1.615 | 1.912 | 2.186 | 2.522 | 3.196 | 4.004 | 4.705 | 5.281 | 4.920 | 5.380 | 6.006 | 6.218 |
| Long-term debt | 2.136 | 2.253 | 2.870 | 3.514 | 3.352 | 3.188 | 3.023 | 2.859 | 2.023 | 2.378 | 2.047 | 1.697 | 1.597 |
| Short-term debt | 2.580 | 1.707 | 1.822 | 1.512 | 1.530 | 1.303 | 818 | 618 | 887 | 742 | 493 | 291 | 316 |
| Total debt | 4.716 | 3.960 | 4.692 | 5.026 | 4.882 | 4.491 | 3.841 | 3.477 | 2.910 | 3.120 | 2.540 | 1.989 | 1.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Ejgil Pedersen | Management | 0 companies |