| Revenue | DKK 1,1M | +63% |
| EBITDA | DKK 1,9M | -56% |
| Net profit | DKK 1,1M | -65% |
| Total assets | DKK 30,5M | +5% |
| Equity | DKK 10M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 1.314 | 216 | 368 | 575 | 1.491 | 843 | 1.241 | 596 | 990 | 1.588 | 518 | 646 | 1.051 |
| Staff expenses | -0 | -0 | -0 | -0 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 1.314 | 216 | 368 | 552 | 1.491 | 843 | 1.241 | 3.086 | 1.161 | 795 | 17 | 4.333 | 1.920 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 1.314 | 216 | 368 | 552 | 1.491 | 843 | 1.241 | 3.086 | 1.161 | 795 | 17 | 4.333 | 1.920 |
| Net financials | -33 | -278 | -196 | -327 | -268 | -368 | -135 | -536 | -835 | -522 | -692 | -640 | -502 | -490 |
| Profit before tax | -48 | 1.036 | 19 | 41 | 284 | 1.124 | 707 | 705 | 2.251 | 639 | 102 | -623 | 3.831 | 1.430 |
| Tax | -0 | 256 | -10 | -3 | 63 | 248 | 156 | 150 | 560 | 134 | 1 | -148 | 668 | 314 |
| Net profit | -48 | 779 | 29 | 44 | 221 | 876 | 552 | 555 | 1.691 | 505 | 102 | -475 | 3.163 | 1.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.270 | 5.109 | 6.136 | 6.111 | 8.808 | 10.275 | 11.915 | 14.657 | 18.067 | 17.539 | 18.584 | 17.320 | 29.098 | 30.458 |
| Equity | 32 | 811 | 840 | 883 | 1.105 | 1.980 | 2.532 | 3.087 | 5.099 | 5.604 | 5.706 | 5.231 | 8.854 | 9.971 |
| Long-term debt | 0 | 3.966 | 4.933 | 4.839 | 3.706 | 4.104 | 3.627 | 5.772 | 7.067 | 8.694 | 7.908 | 6.364 | 13.484 | 13.627 |
| Short-term debt | 3.238 | 96 | 140 | 198 | 3.759 | 3.888 | 5.405 | 5.286 | 4.834 | 2.137 | 4.040 | 4.936 | 5.471 | 5.335 |
| Total debt | 3.238 | 4.061 | 5.074 | 5.037 | 7.465 | 7.993 | 9.032 | 11.058 | 11.901 | 10.831 | 11.948 | 11.301 | 18.955 | 18.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2011 | — | — |
HE Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moes Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Skov Jørgensen | Management | 0 companies |
| Hans Erik Jørgensen | Management | 0 companies |