| Revenue | DKK 1,2M | -26% |
| EBITDA | DKK 1,2M | -26% |
| Net profit | DKK 495K | -40% |
| Total assets | DKK 19,9M | +0% |
| Equity | DKK 9,3M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.870 | — | 1.919 | 1.346 | 1.153 | 1.423 | 1.318 | 1.401 | 1.398 | 1.736 | 1.881 | 1.622 | 1.196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 0 | 1.919 | 1.346 | 1.153 | 1.423 | 1.318 | 1.401 | 1.398 | 1.736 | 1.881 | 1.622 | 1.196 |
| Depreciation & amort. | -966 | -0 | -966 | -966 | -966 | -966 | -966 | -242 | -242 | -243 | -249 | -252 | -252 |
| EBIT | -904 | 0 | 953 | 380 | 186 | 457 | 352 | 1.160 | 1.156 | 1.493 | 1.632 | 1.370 | 944 |
| Net financials | -536 | 0 | -426 | -784 | -334 | -286 | -239 | -219 | -215 | -213 | -223 | -309 | -309 |
| Profit before tax | -372 | 0 | 527 | -404 | -148 | 170 | 112 | 941 | 941 | 1.280 | 1.409 | 1.061 | 634 |
| Tax | 58 | -0 | -155 | -89 | -33 | 37 | 25 | 207 | 207 | 282 | 310 | 233 | 140 |
| Net profit | -430 | 0 | 682 | -314 | -115 | 133 | 88 | 734 | 734 | 998 | 1.099 | 827 | 495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.714 | 0 | 27.274 | 27.396 | 25.901 | 25.324 | 21.869 | 20.307 | 20.808 | 21.265 | 22.033 | 19.919 | 19.887 |
| Equity | 9.824 | 0 | 8.881 | 8.567 | 8.452 | 8.585 | 8.672 | 7.674 | 8.408 | 9.406 | 9.505 | 9.332 | 9.327 |
| Long-term debt | -15.049 | 0 | 12.606 | 12.067 | 11.493 | 10.937 | 10.340 | 9.743 | 9.141 | 8.535 | 7.983 | 7.438 | 6.843 |
| Short-term debt | -308 | 0 | 3.715 | 4.769 | 4.042 | 3.967 | 1.100 | 1.051 | 1.341 | 1.324 | 2.443 | 936 | 1.402 |
| Total debt | -15.357 | 0 | 16.321 | 16.836 | 15.535 | 14.904 | 11.440 | 10.795 | 10.482 | 9.858 | 10.426 | 8.374 | 8.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANEX HOLDING A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Egelund Schmidt | Management | 0 companies |