| Revenue | DKK 543K | +6% |
| EBITDA | DKK 543K | +6% |
| Net profit | DKK 125K | +4% |
| Total assets | DKK 5,6M | -5% |
| Equity | DKK -911K | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 324 | 328 | 427 | -334 | -303 | 446 | 514 | 543 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 284 | 324 | 328 | 427 | -334 | -303 | 446 | 514 | 543 |
| Depreciation & amort. | 143 | 165 | 191 | 276 | -594 | -404 | -154 | -145 | -157 |
| EBIT | 140 | 159 | 137 | 151 | -928 | -707 | 292 | 369 | 387 |
| Net financials | -115 | -128 | -137 | -144 | -168 | -213 | -222 | -215 | -227 |
| Profit before tax | 25 | 31 | 0 | 7 | -1.096 | -919 | 70 | 153 | 160 |
| Tax | 3 | -4 | 2 | 0 | -241 | -202 | 15 | 34 | 35 |
| Net profit | 22 | 35 | -2 | 7 | -855 | -717 | 55 | 120 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.506 | 4.069 | 3.968 | 4.715 | 5.433 | 5.238 | 5.206 | 5.875 | 5.592 |
| Equity | 322 | 357 | 355 | 362 | -492 | -1.210 | -1.155 | -1.035 | -911 |
| Long-term debt | 0 | 2.525 | 2.386 | 2.551 | 2.338 | 5.904 | 5.813 | 5.885 | 5.909 |
| Short-term debt | 3.184 | 1.100 | 1.160 | 1.712 | 3.546 | 543 | 533 | 970 | 535 |
| Total debt | 3.184 | 3.625 | 3.546 | 4.263 | 5.885 | 6.447 | 6.346 | 6.855 | 6.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Unofficial title | Unofficial title | 2021 | — | — |
KL Management | Management | 2007 | — | — |
AS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM LEVANDOWSKI HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Christian Ohrt | Unofficial title | 0 companies |
| Kim Levandowski | Management | 0 companies |
| Aslak Skjøth | Management | 0 companies |