| Revenue | DKK 0 | — |
| EBITDA | DKK -314K | -169% |
| Net profit | DKK -20,7M | +38% |
| Total assets | DKK 85,5M | -17% |
| Equity | DKK 48,8M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.574 | -6.495 | 8.159 | 8.778 | 6.365 | 12.297 | 7.649 | 6.249 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 5.879 | 8.132 | 8.738 | 6.062 | -100 | -37 | -41 | -669 | -62 | -237 | -116 | -314 |
| Depreciation & amort. | -6.495 | -6.495 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.522 | -616 | 8.132 | 8.738 | 6.062 | -100 | -37 | -41 | -669 | -62 | -237 | -116 | -314 |
| Net financials | 11.774 | 12.487 | 3.711 | 10.358 | 6.808 | 5.596 | -1.490 | -650 | 5.925 | 7.749 | -27.290 | -33.698 | -20.117 |
| Profit before tax | 5.252 | 5.952 | 3.409 | 10.234 | 6.300 | 5.497 | -1.527 | -691 | 5.256 | 7.687 | -27.526 | -33.815 | -20.430 |
| Tax | -727 | -0 | -0 | -0 | -204 | -170 | -129 | -107 | -94 | -95 | -142 | -204 | 300 |
| Net profit | 5.979 | 6.443 | 4.340 | 10.720 | 6.504 | 5.667 | -1.398 | -584 | 5.350 | 7.782 | -27.384 | -33.610 | -20.730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150.785 | 147.394 | 139.895 | 133.968 | 131.483 | 129.836 | 120.160 | 114.978 | 156.061 | 157.269 | 124.565 | 103.533 | 85.459 |
| Equity | 39.885 | 46.628 | 50.737 | 84.612 | 90.893 | 96.754 | 95.643 | 95.139 | 122.511 | 130.431 | 103.117 | 69.506 | 48.776 |
| Long-term debt | 48.140 | 45.140 | 42.140 | 19.000 | 19.000 | 19.000 | 19.000 | 19.000 | 29.333 | 17.000 | 21.000 | 32.148 | 31.447 |
| Short-term debt | 62.760 | 55.626 | 47.018 | 30.356 | 21.590 | 14.081 | 5.517 | 838 | 4.208 | 9.831 | 449 | 1.879 | 5.236 |
| Total debt | 110.900 | 100.766 | 89.158 | 49.356 | 40.590 | 33.081 | 24.517 | 19.838 | 33.542 | 26.831 | 21.449 | 34.027 | 36.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2008 | — | — |
NO Management | Management | 2008 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Kastrup | Management | 0 companies |
| Nils Ole Iversen | Management | 0 companies |
| Carsten Kastrup | Chief Executive Officer | 0 companies |
| Barbara Desl | Chairman | 0 companies |
| Heinz Scharl | Board of Directors | 0 companies |
| Alfred Schrott | Board of Directors | 0 companies |
| Hans Ladekjær Jeppesen | Board of Directors | 0 companies |
| Johann Habring | Chairman | 0 companies |
| Johann Pichler | Board of Directors | 0 companies |