| Revenue | DKK 542K | +0% |
| EBITDA | DKK 510K | +2% |
| Net profit | DKK 267K | +11% |
| Total assets | DKK 5,4M | +78% |
| Equity | DKK 4,9M | +118% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 464 | 511 | 575 | 525 | 564 | 530 | 583 | 542 | 542 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 397 | 446 | 605 | 494 | 524 | 501 | 548 | 500 | 510 |
| Depreciation & amort. | -0 | -227 | -216 | -216 | -216 | -216 | -216 | -216 | -216 | -216 |
| EBIT | -13 | 171 | 230 | 389 | 277 | 307 | 285 | 332 | 284 | 294 |
| Net financials | 1 | -103 | -88 | -67 | -59 | -50 | -33 | -29 | -45 | -28 |
| Profit before tax | -12 | 67 | 141 | 322 | 218 | 257 | 252 | 303 | 240 | 267 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 67 | 141 | 322 | 218 | 257 | 252 | 303 | 240 | 267 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.399 | 4.779 | 4.189 | 4.156 | 4.069 | 3.698 | 3.471 | 3.377 | 3.032 | 5.384 |
| Equity | 1.344 | 1.411 | 1.553 | 1.874 | 2.093 | 2.025 | 2.103 | 2.245 | 2.255 | 4.914 |
| Long-term debt | 0 | 2.550 | 2.250 | 1.950 | 1.650 | 1.350 | 1.050 | 750 | 450 | 150 |
| Short-term debt | 4.056 | 818 | 386 | 332 | 326 | 323 | 318 | 381 | 327 | 320 |
| Total debt | 4.056 | 3.368 | 2.636 | 2.282 | 1.976 | 1.673 | 1.368 | 1.131 | 777 | 470 |
| 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 |