| Revenue | DKK 272K | +9% |
| EBITDA | DKK 272K | +9% |
| Net profit | DKK 190K | +149% |
| Total assets | DKK 1,2M | +15% |
| Equity | DKK 1,1M | +21% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 176 | 573 | 361 | 217 | 106 | -22 | 250 | 272 |
| Staff expenses | -130 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 317 | 176 | 573 | 361 | 217 | 106 | -22 | 250 | 272 |
| Depreciation & amort. | -104 | -104 | -114 | -225 | -246 | -167 | -167 | -143 | -32 |
| EBIT | 213 | 72 | 458 | 136 | -29 | -61 | -189 | 107 | 240 |
| Net financials | -7 | -31 | -36 | -24 | -18 | -10 | -10 | -10 | 3 |
| Profit before tax | 206 | 41 | 422 | 112 | -47 | -71 | -199 | 97 | 243 |
| Tax | 52 | -2 | 98 | 7 | 7 | -15 | -43 | 21 | 53 |
| Net profit | 154 | 43 | 324 | 105 | -54 | -56 | -156 | 76 | 190 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.428 | 1.935 | 2.229 | 1.582 | 1.649 | 1.411 | 1.160 | 1.029 | 1.183 |
| Equity | 654 | 697 | 1.021 | 1.076 | 1.022 | 966 | 810 | 886 | 1.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 768 | 1.126 | 1.080 | 413 | 542 | 388 | 322 | 142 | 107 |
| Total debt | 768 | 1.126 | 1.080 | 413 | 542 | 388 | 322 | 142 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KORSØR ELEKTRONIK HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Rosenfeld | Management | 0 companies |
| Louise Rosenfeld | Board of Directors | 0 companies |
| Poul-Erik Rosenfeld | Chairman | 0 companies |
| Bibi Rosenfeld | Board of Directors | 0 companies |