| Revenue | DKK 493K | -12% |
| EBITDA | DKK 407K | -11% |
| Net profit | DKK 212K | -12% |
| Total assets | DKK 5,7M | +66% |
| Equity | DKK 5,1M | +112% |
| Employees | — | — |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3 | 507 | 519 | 581 | 528 | 575 | 516 | 577 | 557 | 493 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -10 | 384 | 397 | 549 | 445 | 486 | 435 | 494 | 460 | 407 |
| Depreciation & amort. | -0 | -0 | -217 | -207 | -207 | -207 | -207 | -207 | -206 | -206 | -206 |
| EBIT | 0 | -10 | 167 | 190 | 342 | 238 | 279 | 228 | 287 | 253 | 201 |
| Net financials | 0 | -3 | -49 | -29 | -42 | -30 | -10 | -2 | 9 | -12 | 11 |
| Profit before tax | 0 | -13 | 118 | 161 | 301 | 208 | 268 | 227 | 296 | 241 | 212 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | -13 | 118 | 161 | 301 | 208 | 268 | 227 | 296 | 241 | 212 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 5.525 | 5.629 | 4.453 | 4.312 | 4.094 | 3.904 | 3.695 | 3.663 | 3.431 | 5.699 |
| Equity | 0 | 1.516 | 1.633 | 919 | 1.220 | 1.428 | 1.621 | 1.848 | 2.144 | 2.385 | 5.053 |
| Long-term debt | 0 | 0 | 3.445 | 3.039 | 2.634 | 2.229 | 1.824 | 1.415 | 1.013 | 608 | 202 |
| Short-term debt | 0 | 4.009 | 551 | 494 | 458 | 437 | 459 | 432 | 506 | 438 | 444 |
| Total debt | 0 | 4.009 | 3.995 | 3.534 | 3.092 | 2.666 | 2.283 | 1.847 | 1.519 | 1.046 | 646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Adyn Vores Sol ApS | Company | 100.0% | 100.0% | 2022 |
Dødsboet efter Marcus Choleva | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Erik Andersen | Management | 0 companies |
| Kurt Bisgaard Larsen | Board of Directors | 0 companies |
| Jens-Peter Zink | Chairman | 0 companies |