| Revenue | DKK 506K | -5% |
| EBITDA | DKK 470K | -4% |
| Net profit | DKK 223K | -3% |
| 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 | 460 | 504 | 565 | 516 | 572 | 518 | 568 | 534 | 506 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 393 | 438 | 592 | 485 | 535 | 484 | 530 | 491 | 470 |
| Depreciation & amort. | -0 | -227 | -216 | -216 | -216 | -216 | -216 | -216 | -216 | -216 |
| EBIT | -13 | 167 | 222 | 376 | 269 | 318 | 268 | 314 | 275 | 254 |
| Net financials | 1 | -103 | -89 | -67 | -59 | -50 | -33 | -29 | -45 | -31 |
| Profit before tax | -12 | 63 | 133 | 309 | 210 | 268 | 235 | 285 | 230 | 223 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 63 | 133 | 309 | 210 | 268 | 235 | 285 | 230 | 223 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.400 | 4.775 | 4.177 | 4.131 | 4.035 | 3.701 | 3.457 | 3.355 | 3.021 | 5.372 |
| Equity | 1.344 | 1.407 | 1.540 | 1.850 | 2.059 | 2.028 | 2.088 | 2.223 | 2.243 | 4.898 |
| 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 | 324 | 319 | 382 | 329 | 324 |
| Total debt | 4.056 | 3.368 | 2.636 | 2.282 | 1.976 | 1.674 | 1.369 | 1.132 | 779 | 474 |
| 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 |
|---|---|---|---|---|
ApS Vores Sol A 10 | Company | 100.0% | 100.0% | 2017 |
| 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 |