| Revenue | DKK 602K | +1% |
| EBITDA | DKK 602K | +1% |
| Net profit | DKK 77K | -89% |
| Total assets | DKK 7,2M | +13% |
| Equity | DKK 2,4M | -43% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 424 | 488 | 499 | 509 | 487 | 484 | 549 | 505 | 527 | 536 | 500 | 596 | 602 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 424 | 488 | 499 | 509 | 487 | 484 | 549 | 505 | 527 | 536 | 500 | 596 | 602 |
| Depreciation & amort. | -68 | -68 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -75 | -75 | -75 |
| EBIT | 355 | 419 | 427 | 437 | 415 | 412 | 477 | 432 | 455 | 464 | 424 | 521 | 527 |
| Net financials | -123 | -123 | -111 | -101 | -85 | -63 | -51 | -55 | 1.114 | 389 | -1.084 | 400 | -303 |
| Profit before tax | 232 | 297 | 316 | 336 | 329 | 350 | 426 | 378 | 1.568 | 853 | -660 | 921 | 224 |
| Tax | 59 | 50 | 75 | 81 | 75 | 79 | 95 | 85 | 360 | 194 | -143 | 202 | 147 |
| Net profit | 173 | 246 | 240 | 255 | 255 | 271 | 331 | 293 | 1.208 | 659 | -516 | 720 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.108 | 5.419 | 5.483 | 5.454 | 5.383 | 5.332 | 5.359 | 5.320 | 6.650 | 6.859 | 5.984 | 6.404 | 7.240 |
| Equity | 303 | 549 | 790 | 1.045 | 1.299 | 1.570 | 1.901 | 2.194 | 3.403 | 4.062 | 3.545 | 4.265 | 2.421 |
| Long-term debt | 4.598 | 4.598 | 4.050 | 3.736 | 3.415 | 3.075 | 2.741 | 2.409 | 2.074 | 1.738 | 1.421 | 1.107 | 4.164 |
| Short-term debt | 76 | 97 | 454 | 470 | 452 | 454 | 471 | 455 | 898 | 769 | 870 | 684 | 297 |
| Total debt | 4.674 | 4.695 | 4.504 | 4.206 | 3.866 | 3.530 | 3.212 | 2.865 | 2.972 | 2.507 | 2.292 | 1.791 | 4.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2007 | — | — |
PE Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THYLAND HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Slavensky | Management | 0 companies |
| Poul Erik Bøgh Rohde | Management | 0 companies |