| Revenue | DKK 0 | — |
| EBITDA | DKK -174K | -262% |
| Net profit | DKK -1,3M | -124% |
| Total assets | DKK 207,5M | -1% |
| Equity | DKK 165,4M | -2% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -11 | -11 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -11 | -11 | -12 | -72 | -37 | -37 | -37 | -38 | -39 | -39 | -41 | -47 | -48 | -174 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -11 | -11 | -12 | -72 | -37 | -37 | -37 | -38 | -39 | -39 | -41 | -47 | -48 | -174 |
| Net financials | 0 | 5.948 | 4.402 | 15.794 | 11.377 | 3.766 | 9.085 | 13.421 | 11.807 | 14.754 | 31.521 | 31.192 | 17.881 | 4.987 | -1.332 |
| Profit before tax | — | 5.938 | 4.391 | 15.782 | 11.305 | 3.729 | 9.048 | 13.384 | 11.769 | 14.715 | 31.482 | 31.151 | 17.834 | 4.939 | -1.506 |
| Tax | -0 | -3 | -4 | -4 | -368 | -450 | -421 | -396 | -424 | -309 | -284 | -248 | -267 | -242 | -249 |
| Net profit | — | 5.941 | 4.394 | 15.786 | 11.673 | 4.179 | 9.469 | 13.780 | 12.193 | 15.024 | 31.766 | 31.399 | 18.101 | 5.181 | -1.257 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 105.643 | 103.864 | 118.981 | 122.258 | 117.393 | 127.214 | 136.774 | 159.328 | 163.838 | 185.163 | 204.025 | 212.901 | 210.098 | 207.488 |
| Equity | — | 105.554 | 103.765 | 118.870 | 48.699 | 51.861 | 60.987 | 73.752 | 86.219 | 97.214 | 122.891 | 151.855 | 166.132 | 168.686 | 165.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 63.318 | 50.321 | 60.611 | 61.372 | 71.270 | 65.544 | 60.666 | 50.764 | 45.428 | 40.596 | 41.221 |
| Short-term debt | 0 | 89 | 99 | 111 | 10.241 | 15.211 | 5.616 | 1.650 | 1.839 | 1.080 | 1.606 | 1.406 | 1.341 | 816 | 912 |
| Total debt | 0 | 89 | 99 | 111 | 73.559 | 65.532 | 66.227 | 63.022 | 73.109 | 66.624 | 62.272 | 52.170 | 46.769 | 41.412 | 42.133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2018 | — | — |
EK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMEK ApS | Company | 50.0% | 50.0% | 2014 |
SK INVEST ApS | Company | 15.0% | 15.0% | 2010 |
MK INVEST GULDBÆK ApS | Company | 15.0% | 15.0% | 2010 |
AK INVEST GULDBÆK ApS | Company | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Kold | Management | 0 companies |
| Esben Kold | Management | 0 companies |