| Revenue | DKK 19,9M | +14% |
| EBITDA | DKK 1,1M | +519% |
| Net profit | DKK -224K | +59% |
| Total assets | DKK 24,6M | +60% |
| Equity | DKK 2,7M | -8% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -12 | -10 | 36 | -9 | 10.399 | 13.517 | 16.379 | 17.478 | 19.900 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -9.103 | -11.741 | -13.672 | -17.294 | -18.758 |
| EBITDA | -10 | -12 | -10 | 36 | -9 | 1.295 | 1.776 | 2.707 | 185 | 1.142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -58 | -504 | -626 | -936 | -882 |
| EBIT | -10 | -12 | -10 | 36 | -9 | 1.237 | 1.271 | 2.081 | -751 | 260 |
| Net financials | -2 | -3 | -3 | 34 | -1 | -62 | -165 | -236 | -247 | -204 |
| Profit before tax | -11 | -15 | -12 | 70 | -9 | 1.175 | 1.106 | 1.845 | -998 | 56 |
| Tax | -3 | -4 | 3 | 20 | -14 | 276 | 208 | 400 | -451 | 280 |
| Net profit | -9 | -11 | -15 | 50 | 4 | 899 | 898 | 1.445 | -548 | -224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47 | 39 | 21 | 55 | 46 | 4.589 | 7.493 | 13.798 | 15.349 | 24.594 |
| Equity | 4 | -7 | -22 | 28 | 32 | 931 | 2.022 | 3.467 | 2.919 | 2.695 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 885 | 1.226 | 1.037 | 1.152 |
| Short-term debt | 43 | 46 | 43 | 27 | 14 | 3.396 | 4.323 | 8.460 | 11.198 | 20.272 |
| Total debt | 43 | 46 | 43 | 27 | 14 | 3.396 | 5.209 | 9.686 | 12.235 | 21.424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Syenergi A/S | Company | 100.0% | 100.0% | 2014 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
KALF HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Keld Nielsen | Management | 0 companies |