| Revenue | DKK 1,3M | +47% |
| EBITDA | DKK 1,3M | +47% |
| Net profit | DKK 375K | +20% |
| Total assets | DKK 11,7M | -2% |
| Equity | DKK -770K | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 780 | 472 | 1.000 | 1.024 | 958 | 974 | 1.058 | 1.062 | 961 | 904 | 869 | 1.275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 780 | 472 | 1.000 | 1.024 | 958 | 974 | 1.058 | 1.062 | 961 | 904 | 869 | 1.275 |
| Depreciation & amort. | -222 | -111 | -222 | -222 | -222 | -222 | -222 | -222 | -222 | -222 | -222 | -231 |
| EBIT | 559 | 361 | 778 | 802 | 736 | 752 | 836 | 841 | 739 | 682 | 648 | 1.044 |
| Net financials | -1.218 | -620 | -993 | -483 | -394 | -352 | -348 | -345 | -332 | -323 | -293 | -575 |
| Profit before tax | -659 | -259 | -215 | 320 | 342 | 400 | 488 | 496 | 408 | 359 | 355 | 468 |
| Tax | -213 | -89 | -154 | -0 | -0 | -0 | -0 | -0 | -0 | 89 | 43 | 94 |
| Net profit | -446 | -170 | -61 | 320 | 342 | 400 | 488 | 496 | 408 | 270 | 312 | 375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.997 | 13.888 | 13.978 | 13.696 | 13.427 | 13.188 | 13.034 | 12.930 | 12.611 | 12.317 | 11.972 | 11.747 |
| Equity | -3.948 | -4.118 | -4.179 | -3.859 | -3.517 | -3.117 | -2.630 | -2.133 | -1.726 | -1.456 | -1.144 | -770 |
| Long-term debt | 0 | 0 | 7.678 | 7.271 | 7.133 | 6.715 | 6.292 | 5.882 | 5.471 | 5.048 | 4.642 | 4.003 |
| Short-term debt | 17.944 | 18.006 | 10.479 | 10.283 | 9.810 | 9.590 | 9.371 | 9.181 | 8.866 | 8.637 | 8.342 | 8.287 |
| Total debt | 17.944 | 18.006 | 18.157 | 17.555 | 16.944 | 16.305 | 15.663 | 15.064 | 14.337 | 13.684 | 12.984 | 12.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
KO Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KENTEC INGENIØRFIRMA ApS | Company | 50.0% | 50.0% | 2012 |
HØYER & SCHMIDT HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Schmidt | Management | 0 companies |
| Kent Olsen | Management | 0 companies |