| Revenue | DKK 532K | +1% |
| EBITDA | DKK 499K | +4% |
| Net profit | DKK 256K | +15% |
| 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 | 451 | 501 | 564 | 515 | 572 | 522 | 575 | 528 | 532 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 384 | 435 | 594 | 481 | 534 | 494 | 539 | 482 | 499 |
| Depreciation & amort. | -0 | -227 | -216 | -216 | -216 | -216 | -216 | -216 | -216 | -216 |
| EBIT | -13 | 158 | 219 | 378 | 265 | 317 | 277 | 323 | 266 | 284 |
| Net financials | 1 | -104 | -89 | -67 | -59 | -50 | -33 | -29 | -45 | -28 |
| Profit before tax | -12 | 54 | 130 | 311 | 206 | 267 | 245 | 294 | 222 | 256 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 54 | 130 | 311 | 206 | 267 | 245 | 294 | 222 | 256 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.399 | 4.765 | 4.165 | 4.121 | 4.021 | 3.711 | 3.465 | 3.371 | 3.024 | 5.381 |
| Equity | 1.344 | 1.398 | 1.528 | 1.839 | 2.045 | 2.037 | 2.097 | 2.241 | 2.243 | 4.911 |
| 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 | 332 | 326 | 324 | 318 | 380 | 331 | 320 |
| Total debt | 4.056 | 3.368 | 2.637 | 2.282 | 1.976 | 1.674 | 1.368 | 1.130 | 781 | 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 |