| Revenue | DKK 205K | -24% |
| EBITDA | DKK 205K | -24% |
| Net profit | DKK 97K | -37% |
| Total assets | DKK 765K | -10% |
| Equity | DKK 303K | +47% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 331 | 262 | 234 | 208 | 157 | 207 | -178 | 942 | 11 | 136 | 252 | 389 | 269 | 205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 331 | 262 | 234 | 208 | 157 | 207 | -178 | 942 | 11 | 136 | 252 | 389 | 269 | 205 |
| Depreciation & amort. | -217 | -217 | -217 | -217 | -219 | -233 | -233 | -233 | -233 | -233 | -233 | -233 | -108 | -108 |
| EBIT | 114 | 45 | 18 | -8 | -62 | -26 | -411 | 710 | -222 | -97 | 19 | 156 | 161 | 98 |
| Net financials | -176 | -189 | -183 | -180 | -137 | -107 | -121 | -58 | -208 | -33 | -24 | -28 | -8 | -0 |
| Profit before tax | -62 | -143 | -166 | -188 | 22 | -132 | -531 | 652 | -429 | -130 | -5 | 128 | 153 | 97 |
| Tax | -16 | -30 | -26 | -22 | 339 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -47 | -113 | -140 | -165 | -317 | -132 | -531 | 652 | -429 | -130 | -5 | 128 | 153 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.790 | 4.689 | 4.444 | 4.322 | 3.905 | 3.703 | 3.425 | 1.968 | 1.638 | 1.414 | 1.176 | 940 | 850 | 765 |
| Equity | 1.236 | 1.123 | 983 | 818 | 500 | 368 | -163 | 489 | 59 | -70 | -76 | 52 | 206 | 303 |
| Long-term debt | 2.904 | 3.406 | 3.311 | 3.203 | 3.054 | 2.894 | 2.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 650 | 160 | 150 | 301 | 350 | 441 | 1.499 | 1.479 | 1.579 | 1.484 | 1.252 | 887 | 644 | 461 |
| Total debt | 3.554 | 3.566 | 3.461 | 3.504 | 3.405 | 3.334 | 3.588 | 1.479 | 1.579 | 1.484 | 1.252 | 887 | 644 | 461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2009 | — | — |
LF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM HAMANN INVEST ApS | Company | 33.3% | 33.3% | 2009 |
| Individual | 33.3% | 33.3% | 2025 | |
HENNING CHRISTIANSEN INVEST ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hamann | Management | 0 companies |
| Lars Falk | Management | 0 companies |
| Erik Lydiksen | Board of Directors | 0 companies |
| Henning Christiansen | Chairman | 0 companies |