| Revenue | DKK 834K | +162% |
| EBITDA | DKK 834K | +162% |
| Net profit | DKK 570K | +372% |
| Total assets | DKK 4,5M | +14% |
| Equity | DKK 1,2M | +94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 336 | 329 | 350 | 332 | 324 | 323 | 311 | 319 | 834 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 251 | 336 | 329 | 350 | 332 | 324 | 323 | 311 | 319 | 834 |
| Depreciation & amort. | -103 | -103 | -103 | -103 | -105 | -103 | -103 | -103 | -103 | -0 |
| EBIT | 148 | 233 | 226 | 247 | 227 | 221 | 220 | 208 | 216 | 834 |
| Net financials | -251 | -200 | -262 | -136 | -52 | -60 | -78 | -72 | -64 | -63 |
| Profit before tax | -103 | 33 | -36 | 112 | 175 | 161 | 142 | 136 | 152 | 771 |
| Tax | -28 | 8 | -2 | 22 | 23 | 33 | 29 | 28 | 31 | 200 |
| Net profit | -75 | 25 | -34 | 90 | 153 | 128 | 113 | 108 | 121 | 570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.000 | 4.851 | 4.412 | 4.423 | 4.391 | 4.326 | 4.335 | 3.944 | 3.890 | 4.451 |
| Equity | -95 | -69 | -103 | -13 | 139 | 267 | 381 | 489 | 609 | 1.180 |
| Long-term debt | 4.677 | 4.647 | 4.137 | 2.113 | 2.072 | 1.719 | 1.518 | 1.315 | 1.114 | 0 |
| Short-term debt | 418 | 273 | 378 | 2.278 | 2.112 | 2.245 | 2.324 | 2.007 | 2.016 | 3.271 |
| Total debt | 5.095 | 4.920 | 4.515 | 4.391 | 4.184 | 3.965 | 3.842 | 3.323 | 3.130 | 3.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRINCH-HOLDING AF 11/4 2005 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Brinch-Møller | Management | 0 companies |