| Revenue | DKK 4,3M | -7% |
| EBITDA | DKK 3,7M | -21% |
| Net profit | DKK -1,3M | -542% |
| Total assets | DKK 48,1M | +16% |
| Equity | DKK 4,3M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 1.371 | 2.268 | 2.816 | 2.862 | 3.129 | 2.660 | 2.862 | 2.728 | 3.063 | 4.033 | 4.663 | 4.329 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 462 | 1.371 | 2.268 | 2.816 | 2.862 | 3.129 | 2.660 | 2.862 | 2.728 | 3.063 | 4.033 | 4.663 | 3.663 |
| Depreciation & amort. | 617 | -924 | -1.093 | -1.479 | -1.699 | -2.104 | -2.092 | -1.893 | -2.235 | -2.051 | -3.098 | -3.403 | -3.931 |
| EBIT | -155 | 447 | 1.176 | 1.337 | 1.162 | 1.026 | 568 | 970 | 493 | 1.012 | 935 | 1.260 | -268 |
| Net financials | -246 | -184 | -400 | -394 | -348 | -341 | -370 | -346 | -379 | -463 | -690 | -1.077 | -1.391 |
| Profit before tax | -202 | 384 | 775 | 943 | 814 | 684 | 198 | 624 | 113 | 550 | 246 | 183 | -1.659 |
| Tax | 100 | 61 | 193 | 209 | 144 | 111 | -21 | 334 | 25 | 486 | -76 | -110 | -365 |
| Net profit | -301 | 324 | 582 | 734 | 670 | 573 | 219 | 290 | 88 | 64 | 321 | 293 | -1.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.000 | 7.858 | 11.435 | 11.857 | 14.850 | 18.575 | 18.577 | 23.065 | 24.090 | 28.479 | 34.310 | 41.346 | 48.128 |
| Equity | 1.633 | 1.957 | 2.441 | 3.075 | 3.745 | 4.318 | 4.537 | 4.827 | 4.915 | 4.979 | 5.301 | 5.593 | 4.299 |
| Long-term debt | 1.887 | 2.871 | 5.773 | 5.558 | 7.025 | 8.522 | 7.286 | 10.238 | 8.609 | 10.734 | 14.904 | 17.591 | 24.044 |
| Short-term debt | 2.958 | 2.570 | 2.568 | 2.362 | 3.073 | 4.618 | 5.284 | 6.116 | 8.461 | 9.758 | 11.144 | 14.410 | 16.398 |
| Total debt | 4.845 | 5.441 | 8.341 | 7.920 | 10.098 | 13.139 | 12.570 | 16.354 | 17.071 | 20.492 | 26.048 | 32.001 | 40.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KB HOLDING, JYDERUP ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Nygaard Beyer | Chief Executive Officer | 0 companies |
| Henning Jørgen Beyer | Board of Directors | 0 companies |
| Gitte Vaarbjerg Beyer | Chairman | 0 companies |
| Cecilie Vaarbjerg Beyer | Board of Directors | 0 companies |