| Revenue | DKK 1,9M | +49% |
| EBITDA | DKK 726K | +937% |
| Net profit | DKK 562K | +1182% |
| Total assets | DKK 1,4M | +136% |
| Equity | DKK 936K | +150% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.681 | 1.790 | 3.285 | 1.450 | 1.601 | 1.559 | 1.016 | 579 | 1.999 | 1.644 | 1.092 | 1.319 | 1.253 | 1.867 |
| Staff expenses | -1.098 | -1.121 | -1.170 | -1.174 | -1.113 | -1.270 | -1.126 | -1.131 | -1.130 | -1.135 | -1.168 | -1.008 | -1.183 | -1.141 |
| EBITDA | 477 | 669 | 2.115 | 276 | 488 | 289 | -110 | -552 | 869 | 509 | -75 | 311 | 70 | 726 |
| Depreciation & amort. | -0 | -98 | -129 | -125 | -129 | -129 | -104 | -6 | -8 | -16 | -16 | -9 | -4 | -4 |
| EBIT | 477 | 572 | 1.986 | 151 | 359 | 160 | -214 | -558 | 861 | 494 | -91 | 301 | 66 | 723 |
| Net financials | -1 | -7 | -5 | -43 | -36 | -39 | -35 | -28 | -22 | -24 | -16 | 4 | -3 | 6 |
| Profit before tax | 476 | 565 | 1.981 | 108 | 323 | 121 | -250 | -586 | 839 | 469 | -107 | 305 | 63 | 729 |
| Tax | 122 | 145 | 489 | 30 | 75 | 29 | -53 | -126 | 187 | 106 | -16 | 73 | 19 | 166 |
| Net profit | 353 | 419 | 1.492 | 78 | 248 | 93 | -197 | -460 | 652 | 363 | -91 | 232 | 44 | 562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.235 | 1.626 | 2.834 | 2.193 | 1.986 | 1.906 | 1.352 | 668 | 1.705 | 1.437 | 1.087 | 1.329 | 614 | 1.448 |
| Equity | — | 933 | 2.005 | 583 | 632 | 474 | 177 | -282 | 370 | 733 | 642 | 874 | 374 | 936 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 373 | 694 | 829 | 1.610 | 1.354 | 1.432 | 1.175 | 950 | 1.335 | 704 | 445 | 455 | 240 | 512 |
| Total debt | 373 | 694 | 829 | 1.610 | 1.354 | 1.432 | 1.175 | 950 | 1.335 | 704 | 445 | 455 | 240 | 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Audit | Audit | 2010 | — | — |
KM Management | Management | 2007 | — | — |
SK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERICIA 2007 HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
SYDMARKEN 2007 HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Drud Jensen | Audit | 0 companies |
| Kenneth Madsen | Management | 0 companies |
| Søren Knudsen | Management | 0 companies |