| Revenue | DKK 5,7M | +488% |
| EBITDA | DKK 5,4M | +675% |
| Net profit | DKK 3,9M | +1834% |
| Total assets | DKK 10,3M | -25% |
| Equity | DKK 7,4M | +114% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.034 | 1.049 | 1.053 | 1.081 | 799 | 502 | 605 | 941 | 703 | 972 | 5.714 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -328 | -268 | -281 | -360 |
| EBITDA | 787 | 873 | 750 | 790 | 799 | 502 | 548 | 613 | 435 | 691 | 5.354 |
| Depreciation & amort. | -0 | -224 | -224 | -224 | -226 | -229 | -239 | -240 | -241 | -240 | -230 |
| EBIT | 787 | 649 | 526 | 566 | 574 | 272 | 309 | 373 | 194 | 451 | 5.124 |
| Net financials | -469 | -450 | -384 | -394 | -274 | -250 | -446 | -197 | -192 | -188 | -188 |
| Profit before tax | 318 | 199 | 143 | 172 | 299 | 22 | -138 | 176 | 3 | 263 | 4.936 |
| Tax | 79 | 24 | 100 | 115 | 24 | 5 | -30 | 39 | 1 | 59 | 990 |
| Net profit | 239 | 175 | 43 | 57 | 275 | 18 | -107 | 138 | 2 | 204 | 3.946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.547 | 14.336 | 14.187 | 13.861 | 13.500 | 13.607 | 14.153 | 14.063 | 14.165 | 13.821 | 10.324 |
| Equity | 2.654 | 2.829 | 2.872 | 2.929 | 3.204 | 3.222 | 3.114 | 3.252 | 3.253 | 3.457 | 7.403 |
| Long-term debt | 9.661 | 9.313 | 8.932 | 8.376 | 7.592 | 7.202 | 7.470 | 7.086 | 6.738 | 6.347 | 1.862 |
| Short-term debt | 1.752 | 1.602 | 1.691 | 1.824 | 1.971 | 2.384 | 2.741 | 2.859 | 3.209 | 3.144 | 1.058 |
| Total debt | 11.413 | 10.915 | 10.623 | 10.200 | 9.564 | 9.586 | 10.211 | 9.945 | 9.947 | 9.491 | 2.921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2006 | — | — |
SS Management | Management | 2006 | — | — |
AP Audit | Audit | 2006 | — | — |
ST Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lorents Siestø Group ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Siestø | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Arne Peter Møller | Audit | 0 companies |
| Søren Theilgaard | Unofficial title | 0 companies |