| Revenue | DKK 521K | -1% |
| EBITDA | DKK 487K | -1% |
| Net profit | DKK 243K | +6% |
| Total assets | DKK 5,4M | +78% |
| Equity | DKK 4,9M | +119% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 452 | 494 | 556 | 508 | 557 | 514 | 565 | 527 | 521 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 386 | 428 | 586 | 476 | 516 | 486 | 530 | 490 | 487 |
| Depreciation & amort. | -0 | -227 | -216 | -216 | -216 | -216 | -216 | -216 | -216 | -216 |
| EBIT | -13 | 160 | 212 | 370 | 259 | 300 | 269 | 314 | 274 | 271 |
| Net financials | 1 | -104 | -89 | -67 | -59 | -50 | -32 | -29 | -45 | -28 |
| Profit before tax | -12 | 56 | 124 | 303 | 200 | 250 | 237 | 285 | 229 | 243 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 56 | 124 | 303 | 200 | 250 | 237 | 285 | 229 | 243 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.400 | 4.768 | 4.160 | 4.107 | 4.003 | 3.700 | 3.452 | 3.358 | 3.021 | 5.385 |
| Equity | 1.344 | 1.400 | 1.524 | 1.826 | 2.027 | 2.027 | 2.084 | 2.229 | 2.248 | 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 | 387 | 330 | 326 | 323 | 318 | 379 | 323 | 322 |
| Total debt | 4.056 | 3.368 | 2.637 | 2.280 | 1.976 | 1.673 | 1.368 | 1.129 | 773 | 472 |
| 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 |