| Revenue | — | — |
| EBITDA | DKK 113K | -69% |
| Net profit | DKK 99K | -71% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK 5,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.162 | 1.451 | -437 | 1.139 | 1.190 | 1.165 | 702 | 1.042 | 646 | 440 | 351 | 317 | 360 | 113 |
| Depreciation & amort. | 584 | 474 | 198 | 474 | 474 | -277 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 578 | 977 | -634 | 665 | 715 | 888 | 702 | 1.042 | 646 | 440 | 351 | 317 | 360 | 113 |
| Net financials | 886 | 1.242 | -490 | 1.074 | 1.138 | 1.161 | 712 | 1.040 | 647 | 433 | 323 | 299 | 330 | 97 |
| Profit before tax | 299 | 764 | -690 | 593 | 659 | 882 | 708 | 1.037 | 644 | 430 | 320 | 296 | 327 | 94 |
| Tax | -71 | -41 | -26 | -19 | -13 | -2 | 0 | -2 | -1 | -3 | -8 | -5 | -8 | -5 |
| Net profit | 370 | 805 | -664 | 612 | 673 | 884 | 707 | 1.039 | 645 | 433 | 327 | 301 | 335 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.718 | 4.663 | 4.024 | 3.578 | 2.971 | 3.336 | 3.414 | 4.189 | 4.825 | 4.965 | 5.328 | 5.785 | 5.893 | 5.920 |
| Equity | 961 | 1.669 | 1.005 | 1.539 | 1.869 | 2.784 | 2.915 | 3.679 | 4.324 | 4.457 | 4.784 | 5.085 | 5.420 | 5.504 |
| Long-term debt | 3.611 | 2.686 | 2.687 | 1.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.147 | 308 | 332 | 346 | 1.102 | 552 | 499 | 510 | 501 | 509 | 544 | 699 | 473 | 416 |
| Total debt | 4.757 | 2.994 | 3.019 | 2.039 | 1.102 | 552 | 499 | 510 | 501 | 509 | 544 | 699 | 473 | 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2007 | — | — |
MB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ABI 1 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Alsted Pedersen | Management | 0 companies |
| Martin Brinch Pedersen | Management | 0 companies |