| Revenue | DKK 933K | +7% |
| EBITDA | DKK 1,3M | +47% |
| Net profit | DKK 656K | +89% |
| Total assets | DKK 14M | +4% |
| Equity | DKK 3,8M | +21% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.594 | 675 | 714 | 947 | 919 | 794 | 592 | 534 | 626 | 718 | 753 | 872 | 933 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.162 | 270 | 348 | -2.065 | 667 | 511 | 480 | 554 | 626 | 718 | 1.503 | 872 | 1.283 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -30 | -30 | -30 |
| EBIT | 1.162 | 270 | 348 | -2.065 | 667 | 511 | 480 | 554 | 626 | 688 | 1.473 | 842 | 1.253 |
| Net financials | -1.162 | -849 | -870 | -793 | -746 | -400 | -226 | -248 | -316 | -311 | -339 | -397 | -62 |
| Profit before tax | -0 | -580 | -522 | -2.858 | -79 | 111 | 255 | 306 | 310 | 377 | 1.134 | 444 | 840 |
| Tax | 1 | -151 | -159 | -446 | -48 | -137 | 56 | 66 | 68 | 83 | 250 | 98 | 185 |
| Net profit | -1 | -429 | -363 | -2.412 | -30 | 248 | 198 | 239 | 242 | 294 | 885 | 347 | 656 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.857 | 28.475 | 27.655 | 26.988 | 26.878 | 12.894 | 10.861 | 11.016 | 12.874 | 12.826 | 13.578 | 13.461 | 13.999 |
| Equity | 1.197 | 768 | 405 | -235 | -265 | 983 | 1.181 | 1.420 | 1.662 | 1.956 | 2.841 | 3.188 | 3.843 |
| Long-term debt | 21.119 | 20.866 | 19.966 | 16.134 | 13.807 | 5.364 | 4.928 | 4.491 | 3.600 | 3.204 | 2.848 | 2.502 | 2.129 |
| Short-term debt | 8.115 | 6.565 | 7.021 | 11.088 | 13.335 | 6.489 | 4.638 | 4.925 | 7.363 | 7.315 | 7.289 | 7.068 | 7.138 |
| Total debt | 29.234 | 27.432 | 26.987 | 27.223 | 27.143 | 11.854 | 9.566 | 9.416 | 10.963 | 10.519 | 10.137 | 9.569 | 9.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2006 | — | — |
MH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAMI ApS | Company | 100.0% | 100.0% | 2017 |
Sindbjerg & Martinsen A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bjørn Christensen | Management | 0 companies |
| Morten Hansen | Management | 0 companies |