| Revenue | DKK -16K | -129% |
| EBITDA | DKK -16K | -129% |
| Net profit | DKK -72K | -209% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK 834K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 181 | 175 | 170 | 180 | 174 | 165 | 172 | 172 | 116 | 171 | 170 | 55 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 181 | 175 | 170 | 180 | 174 | 165 | 172 | 172 | 116 | 171 | 170 | 55 | -16 |
| Depreciation & amort. | -14 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -30 | -30 | -30 | -30 | -30 |
| EBIT | 51 | 154 | 148 | 143 | 153 | 147 | 138 | 145 | 145 | 86 | 141 | 141 | 25 | -46 |
| Net financials | -12 | -57 | -55 | -53 | -45 | -50 | -73 | -70 | -69 | -70 | -47 | -43 | 59 | -46 |
| Profit before tax | 39 | 97 | 93 | 90 | 108 | 97 | 65 | 75 | 76 | 17 | 94 | 98 | 84 | -92 |
| Tax | 10 | 24 | 15 | 21 | 24 | 22 | 15 | 17 | 17 | 4 | 21 | 22 | 19 | -20 |
| Net profit | 29 | 73 | 78 | 69 | 84 | 75 | 51 | 58 | 59 | 13 | 74 | 76 | 66 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.367 | 3.334 | 3.304 | 3.306 | 3.125 | 3.137 | 3.152 | 3.166 | 3.215 | 3.145 | 3.172 | 3.201 | 3.206 | 3.211 |
| Equity | 129 | 202 | 279 | 349 | 433 | 508 | 559 | 618 | 677 | 690 | 763 | 840 | 905 | 834 |
| Long-term debt | 1.881 | 1.796 | 1.707 | 1.619 | 1.526 | 1.434 | 1.337 | 1.241 | 1.138 | 1.026 | 914 | 801 | 0 | 0 |
| Short-term debt | 1.346 | 1.302 | 1.268 | 1.268 | 1.074 | 1.085 | 1.128 | 1.162 | 1.235 | 1.236 | 1.284 | 1.332 | 2.055 | 2.114 |
| Total debt | 3.227 | 3.098 | 2.975 | 2.888 | 2.600 | 2.519 | 2.465 | 2.403 | 2.374 | 2.262 | 2.198 | 2.133 | 2.055 | 2.114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2018 | — | — |
PR Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARSTEN B. BRUNSGAARD ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Brunsgaard | Management | 0 companies |
| Peter Rasmussen | Management | 0 companies |