| Revenue | DKK 508K | -5% |
| EBITDA | DKK 508K | -5% |
| Net profit | DKK 271K | -2% |
| Total assets | DKK 4,4M | -4% |
| Equity | DKK 1,2M | +15% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 255 | 250 | 287 | 300 | 388 | 461 | 456 | 436 | 402 | 497 | 536 | 508 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 255 | 250 | 287 | 300 | 388 | 461 | 456 | 436 | 402 | 497 | 536 | 508 |
| Depreciation & amort. | -197 | -197 | -197 | -197 | -197 | -197 | -157 | -157 | -157 | -98 | -98 | -98 |
| EBIT | 58 | 53 | 90 | 103 | 191 | 265 | 299 | 278 | 244 | 399 | 438 | 410 |
| Net financials | -94 | -83 | -182 | -121 | -109 | -106 | -202 | -89 | -87 | -77 | -66 | -58 |
| Profit before tax | -36 | -30 | -92 | -18 | 82 | 159 | 97 | 189 | 157 | 322 | 372 | 351 |
| Tax | -9 | -6 | -19 | -4 | 18 | 35 | 22 | 43 | 36 | 63 | 96 | 80 |
| Net profit | -27 | -23 | -73 | -14 | 64 | 124 | 75 | 146 | 122 | 259 | 276 | 271 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.249 | 5.868 | 5.691 | 5.503 | 5.473 | 5.331 | 5.058 | 4.990 | 4.778 | 4.603 | 4.523 | 4.363 |
| Equity | 53 | 30 | -43 | -57 | 7 | 131 | 206 | 352 | 474 | 733 | 1.009 | 1.158 |
| Long-term debt | 6.172 | 5.556 | 5.499 | 5.329 | 5.105 | 4.843 | 4.249 | 3.930 | 3.371 | 2.962 | 2.553 | 2.143 |
| Short-term debt | 24 | 283 | 235 | 231 | 360 | 357 | 594 | 691 | 908 | 860 | 892 | 972 |
| Total debt | 6.196 | 5.839 | 5.734 | 5.559 | 5.465 | 5.200 | 4.843 | 4.621 | 4.278 | 3.823 | 3.445 | 3.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2012 | — | — |
PA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Gåsland | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Erling Christensen | Board of Directors | 0 companies |