| Revenue | DKK 349K | +56% |
| EBITDA | DKK 174K | -1% |
| Net profit | DKK 419K | +452% |
| Total assets | DKK 2,7M | +37% |
| Equity | DKK 571K | +275% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -24 | -70 | -26 | -23 | -27 | -16 | -8 | -14 | 150 | -1.407 | 224 | 349 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 |
| EBITDA | -24 | -24 | -70 | -26 | -23 | -27 | -16 | -8 | -14 | 150 | -1.407 | 175 | 174 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -24 | -70 | -26 | -23 | -27 | -16 | -8 | -14 | 150 | -1.407 | 175 | 174 |
| Net financials | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 1 | 5 | -110 | -101 | -78 | 245 |
| Profit before tax | -24 | -24 | -70 | -26 | -23 | -27 | -16 | -7 | -10 | 40 | -1.507 | 97 | 419 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | -0 |
| Net profit | -24 | -24 | -70 | -26 | -23 | -27 | -16 | -7 | -10 | 40 | -1.507 | 76 | 419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.536 | 1.536 | 1.536 | 1.536 | 1.536 | 1.608 | 1.624 | 1.626 | 1.536 | 3.113 | 1.567 | 1.965 | 2.700 |
| Equity | 1.325 | 1.301 | 1.230 | 1.205 | 1.182 | 1.155 | 1.139 | 1.132 | 1.122 | 1.163 | 55 | 153 | 571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1.344 | 1.321 | 1.276 | 1.939 |
| Short-term debt | 211 | 235 | 305 | 331 | 354 | 453 | 485 | 493 | 413 | 607 | 191 | 536 | 189 |
| Total debt | 211 | 235 | 305 | 331 | 354 | 453 | 485 | 493 | 413 | 1.950 | 1.512 | 1.813 | 2.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2016 | — | — |
DL Management | Management | 2011 | — | — |
MP Management | Management | 2007 | — | — |
MF Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2012 | |
KN - DUBAI HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Icedor Petersen | Management | 0 companies |
| Dan Laursen | Management | 0 companies |
| Michael Pihl Wallin | Management | 0 companies |
| Morten Frydensbjerg | Management | 0 companies |
| Faisal Majeed Khiljee | Chairman | 0 companies |