| Revenue | DKK -236K | -169% |
| EBITDA | DKK -236K | -169% |
| Net profit | DKK -481K | -1118% |
| Total assets | DKK 18,2M | +30% |
| Equity | DKK 7,8M | -6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 147 | 107 | 127 | 100 | 230 | 286 | 57 | 354 | 483 | 628 | 341 | -236 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 137 | 112 | 107 | 127 | 100 | 230 | 286 | 57 | 354 | 483 | 628 | 341 | -236 |
| Depreciation & amort. | -0 | -0 | -35 | -35 | -35 | -35 | -44 | -53 | -63 | -77 | -117 | -139 | -196 |
| EBIT | 137 | 112 | 72 | 92 | 65 | 195 | 243 | 4 | 291 | 406 | 511 | 201 | -433 |
| Net financials | -59 | -45 | -43 | -46 | -42 | -40 | -74 | -156 | -181 | -222 | -141 | -141 | -185 |
| Profit before tax | 78 | 67 | 29 | 46 | 23 | 155 | 169 | -152 | 110 | 184 | 370 | 61 | -617 |
| Tax | 20 | 17 | 1 | 10 | 5 | 33 | 38 | -33 | -0 | 40 | 81 | 13 | -136 |
| Net profit | 58 | 50 | 28 | 36 | 18 | 121 | 131 | -118 | 110 | 143 | 288 | 47 | -481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.524 | 2.481 | 2.430 | 2.394 | 2.375 | 3.304 | 4.144 | 6.756 | 10.443 | 12.756 | 13.988 | 14.007 | 18.212 |
| Equity | — | 322 | 350 | 386 | 403 | 525 | 1.406 | 1.737 | 2.847 | 5.991 | 6.279 | 8.327 | 7.845 |
| Long-term debt | 2.660 | 2.527 | 1.185 | 1.102 | 1.042 | 959 | 885 | 2.505 | 4.122 | 4.940 | 4.698 | 4.534 | 4.366 |
| Short-term debt | 883 | 849 | 847 | 848 | 866 | 1.748 | 1.783 | 2.477 | 3.418 | 1.765 | 2.949 | 1.084 | 5.945 |
| Total debt | 3.543 | 3.376 | 2.032 | 1.950 | 1.908 | 2.707 | 2.668 | 4.982 | 7.540 | 6.705 | 7.647 | 5.617 | 10.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHMF HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Sørensen | Management | 0 companies |