| Revenue | DKK 2M | +506% |
| EBITDA | DKK 2M | +506% |
| Net profit | DKK 1,5M | +27534% |
| Total assets | DKK 7,7M | -39% |
| Equity | DKK 7,1M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 | 97 | 160 | 365 | — | 292 | 83 | 211 | 330 | 1.999 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19 | 97 | 160 | 365 | 84 | 292 | 83 | 211 | 330 | 1.999 |
| Depreciation & amort. | 13 | -64 | -87 | -82 | -82 | -82 | -84 | -129 | -136 | -66 |
| EBIT | 6 | 34 | 73 | 283 | 2 | 210 | -1 | 82 | 194 | 1.932 |
| Net financials | -13 | -78 | -156 | -158 | -149 | -162 | -173 | -180 | -184 | -139 |
| Profit before tax | -7 | -45 | -82 | 125 | -147 | 48 | -174 | -98 | 10 | 1.793 |
| Tax | -2 | -11 | 14 | 1 | -12 | -5 | -42 | -10 | 15 | 336 |
| Net profit | -5 | -34 | -97 | 123 | -136 | 53 | -132 | -88 | -5 | 1.458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.146 | 11.895 | 12.611 | 12.635 | 12.475 | 12.650 | 12.871 | 12.747 | 12.744 | 7.748 |
| Equity | 5.995 | 5.961 | 5.865 | 5.988 | 5.853 | 5.906 | 5.774 | 5.686 | 5.681 | 7.138 |
| Long-term debt | 2.900 | 3.692 | 3.553 | 3.411 | 3.263 | 3.112 | 2.967 | 2.828 | 2.676 | 0 |
| Short-term debt | 251 | 2.241 | 3.193 | 3.237 | 3.359 | 3.633 | 4.130 | 4.233 | 4.387 | 610 |
| Total debt | 3.151 | 5.933 | 6.746 | 6.647 | 6.622 | 6.744 | 7.097 | 7.061 | 7.063 | 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2012 | — | — |
MM Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM JOHANSEN INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bech Johansen | Management | 0 companies |
| Morten Mark Østergaard | Unofficial title | 0 companies |