| Revenue | DKK 2M | +17% |
| EBITDA | DKK 2M | +186% |
| Net profit | DKK 461K | -45% |
| Total assets | DKK 52,9M | +0% |
| Equity | DKK 17,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.235 | 1.017 | 1.072 | 1.121 | 1.065 | 1.284 | 226 | 1.606 | 1.799 | 2.005 | 2.188 | 1.689 | 1.979 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.235 | 1.017 | 1.072 | 1.121 | 1.065 | 1.284 | 226 | 1.606 | 7.616 | 4.667 | -134 | 692 | 1.978 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.235 | 1.017 | 1.072 | 1.121 | 1.065 | 1.284 | 226 | 1.606 | 7.616 | 4.667 | -134 | 692 | 1.978 |
| Net financials | -799 | -647 | 1.009 | -705 | -487 | -714 | -800 | -1.732 | 4.961 | 1.476 | 266 | -599 | -1.385 |
| Profit before tax | -592 | 1.486 | 2.214 | 995 | 731 | 634 | 939 | -248 | 6.760 | 3.481 | 2.454 | 1.090 | 594 |
| Tax | -148 | 358 | 107 | 234 | 63 | 140 | 270 | -45 | 1.488 | 766 | 455 | 248 | 133 |
| Net profit | -443 | 1.128 | 2.107 | 761 | 669 | 495 | 669 | -203 | 5.272 | 2.714 | 1.999 | 842 | 461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.202 | 24.014 | 24.214 | 28.157 | 30.899 | 35.354 | 34.509 | 40.257 | 50.099 | 52.883 | 54.033 | 52.615 | 52.861 |
| Equity | 2.172 | 3.203 | 5.213 | 5.875 | 6.442 | 6.833 | 7.396 | 7.085 | 12.247 | 14.848 | 16.732 | 17.457 | 17.674 |
| Long-term debt | 15.851 | 16.913 | 16.615 | 19.855 | 20.790 | 24.574 | 22.184 | 30.180 | 32.966 | 33.595 | 32.443 | 30.846 | 30.376 |
| Short-term debt | 2.886 | 3.247 | 1.627 | 1.435 | 2.612 | 2.753 | 3.464 | 1.572 | 1.980 | 766 | 1.546 | 1.143 | 1.565 |
| Total debt | 18.737 | 20.160 | 18.243 | 21.291 | 23.402 | 27.327 | 25.648 | 31.753 | 34.946 | 34.362 | 33.990 | 31.989 | 31.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOCH EJENDOMSSELSKAB A/S | Company | 50.0% | 50.0% | 2005 |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Koch | Management | 0 companies |