| Revenue | DKK -11K | +4% |
| EBITDA | DKK -11K | -4% |
| Net profit | DKK 13,2M | +301% |
| Total assets | DKK 19,8M | -9% |
| Equity | DKK 19,8M | +140% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -34 | 20 | — | 0 | 9 | 7 | 12 | -6 | 0 | -16 | -11 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -34 | 20 | -3 | 0 | 9 | 7 | 12 | -6 | 0 | -16 | -11 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -34 | 20 | -3 | 0 | 9 | 7 | 12 | -6 | 0 | -16 | -11 | -11 |
| Net financials | -5 | 30 | -32 | -34 | 1.981 | 2.000 | 2.055 | 61 | 64 | 21 | 2.875 | 3.096 | 13.089 |
| Profit before tax | -21 | -4 | -12 | -38 | 1.981 | 2.009 | 2.062 | 73 | 59 | 21 | 2.859 | 3.085 | 13.078 |
| Tax | -0 | -0 | -0 | -8 | -4 | 2 | 14 | 16 | 13 | 5 | -119 | -201 | -93 |
| Net profit | -21 | -4 | -12 | -29 | 1.985 | 2.007 | 2.048 | 57 | 46 | 17 | 2.978 | 3.287 | 13.171 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 5.952 | 6.012 | 5.987 | 5.171 | 4.341 | 6.390 | 6.365 | 5.410 | 2.015 | 20.533 | 21.784 | 19.833 |
| Equity | 190 | 186 | 174 | 144 | 817 | 824 | 2.872 | 2.929 | 2.975 | 1.991 | 4.969 | 8.256 | 19.827 |
| Long-term debt | 103 | 5.000 | 5.000 | 5.000 | 4.200 | 3.400 | 3.400 | 3.400 | 2.400 | 0 | 12.438 | 10.416 | 0 |
| Short-term debt | 6 | 766 | 838 | 843 | 154 | 117 | 118 | 36 | 35 | 24 | 3.126 | 3.112 | 6 |
| Total debt | 109 | 5.766 | 5.838 | 5.843 | 4.354 | 3.517 | 3.518 | 3.436 | 2.435 | 24 | 15.564 | 13.528 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAO Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Knud-Erik Skov-Thuesen | Management | 0 companies |