| Revenue | DKK 57K | -83% |
| EBITDA | DKK 57K | -83% |
| Net profit | DKK -42K | -123% |
| Total assets | DKK 748K | +7% |
| Equity | DKK -1,3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | -74 | -19 | 107 | 66 | -53 | -92 | -58 | -10 | -17 | 20 | 339 | 57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 214 | -74 | -19 | 107 | 66 | -53 | -92 | -58 | -10 | -17 | 20 | 339 | 57 |
| Depreciation & amort. | -143 | -127 | -73 | -28 | -28 | -28 | -28 | -28 | -29 | -75 | -75 | -75 | -75 |
| EBIT | 71 | -201 | -92 | 79 | 37 | -81 | -120 | -86 | -38 | -92 | -55 | 264 | -18 |
| Net financials | -54 | -66 | -12 | 71 | -51 | -55 | -31 | -37 | -20 | -23 | -20 | -85 | -24 |
| Profit before tax | 17 | -267 | -104 | 150 | -14 | -136 | -151 | -123 | -58 | -115 | -74 | 179 | -41 |
| Tax | -0 | -0 | -9 | -0 | -29 | -14 | -8 | -17 | -7 | 24 | -0 | -0 | -0 |
| Net profit | 17 | -267 | -95 | 150 | 15 | -122 | -143 | -107 | -51 | -139 | -74 | 179 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 752 | 584 | 458 | 563 | 802 | 769 | 728 | 713 | 688 | 535 | 490 | 697 | 748 |
| Equity | -528 | -795 | -890 | -787 | -772 | -894 | -1.036 | -1.143 | -1.194 | -1.333 | -1.407 | -1.228 | -1.269 |
| Long-term debt | 0 | 1.379 | 1.348 | 1.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.280 | 1.262 | 75 | 0 | 1.574 | 1.663 | 1.764 | 1.856 | 1.882 | 1.867 | 1.897 | 1.925 | 2.017 |
| Total debt | 1.280 | 1.379 | 1.348 | 1.349 | 1.574 | 1.663 | 1.764 | 1.856 | 1.882 | 1.867 | 1.897 | 1.925 | 2.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUNTRAIL ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ahrenfeldt Petersen | Management | 0 companies |
| Jan Henrik Christiansen | Board of Directors | 0 companies |
| Bo Bay Jørgensen | Chairman | 0 companies |
| Mak Shui Hung | Board of Directors | 0 companies |
| Alastair Murray Høegh Persson | Chairman | 0 companies |
| Børge Christensen | Board of Directors | 0 companies |
| Peter Randow | Board of Directors | 0 companies |