| Revenue | DKK 520K | -19% |
| EBITDA | DKK 2K | -97% |
| Net profit | DKK -284K | -38% |
| Total assets | DKK 19,2M | -2% |
| Equity | DKK 7,1M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -920 | -935 | — | — | 951 | 726 | 686 | 768 | 770 | 826 | 801 | 739 | 646 | 520 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -120 | -120 | -120 | -144 | -168 |
| EBITDA | -652 | -749 | 0 | 0 | -389 | 876 | 1.486 | 2.018 | 2.310 | 1.188 | 1.706 | -156 | 77 | 2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -652 | -749 | 0 | 0 | -389 | 876 | 1.486 | 2.018 | 2.310 | 1.188 | 1.706 | -156 | 77 | 2 |
| Net financials | -457 | -492 | 0 | 0 | -162 | 5 | 591 | 872 | 1.249 | 169 | 720 | -1.107 | -344 | -341 |
| Profit before tax | -128 | -256 | 0 | 0 | -651 | 731 | 1.277 | 1.640 | 1.959 | 875 | 1.401 | -488 | -267 | -339 |
| Tax | -32 | -68 | -0 | -0 | -143 | 257 | 281 | 344 | 431 | 192 | 306 | -108 | -61 | -54 |
| Net profit | -96 | -188 | 0 | 0 | -508 | 475 | 996 | 1.296 | 1.529 | 682 | 1.095 | -380 | -206 | -284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.707 | 14.762 | 0 | 0 | 15.326 | 15.352 | 16.262 | 17.432 | 18.911 | 19.424 | 20.580 | 20.432 | 19.592 | 19.214 |
| Equity | 419 | 608 | 0 | 0 | 742 | 1.638 | 2.428 | 3.243 | 4.755 | 5.796 | 7.945 | 7.893 | 7.553 | 7.088 |
| Long-term debt | -11.290 | -11.143 | 0 | 0 | 12.029 | 11.413 | 11.280 | 11.675 | 11.297 | 10.490 | 9.382 | 9.321 | 9.162 | 9.162 |
| Short-term debt | -3.226 | -3.012 | 0 | 0 | 2.556 | 2.251 | 2.309 | 1.994 | 1.974 | 2.132 | 2.013 | 2.153 | 1.904 | 2.043 |
| Total debt | -14.516 | -14.155 | 0 | 0 | 14.585 | 13.665 | 13.589 | 13.669 | 13.271 | 12.621 | 11.395 | 11.475 | 11.066 | 11.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2005 | — | — |
OW Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CK AF 1999 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Stensdal Knudsen | Management | 0 companies |
| Ole Wiile Carlsen | Management | 0 companies |