| Revenue | DKK 262K | -7% |
| EBITDA | DKK 262K | -7% |
| Net profit | DKK 109K | +31% |
| Total assets | DKK 2,7M | -7% |
| Equity | DKK 78K | +352% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 217 | 343 | 344 | 243 | 218 | 277 | 131 | 153 | -26 | 218 | 282 | 262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | 217 | 343 | 344 | 243 | 218 | 277 | 131 | 153 | -26 | 218 | 282 | 262 |
| Depreciation & amort. | -0 | -142 | -142 | -144 | -146 | -146 | -146 | -146 | -146 | -146 | -146 | -131 | -122 |
| EBIT | -4 | 74 | 201 | 200 | 97 | 72 | 131 | -15 | 7 | -172 | 72 | 150 | 139 |
| Net financials | 0 | -183 | -120 | -112 | -76 | -88 | -96 | -96 | -29 | -24 | -62 | -43 | 0 |
| Profit before tax | -4 | -108 | 81 | 88 | 20 | -16 | 35 | -111 | -22 | -196 | 10 | 108 | 140 |
| Tax | -0 | -21 | 18 | 14 | 4 | -4 | 8 | -3 | -5 | -43 | 2 | 24 | 31 |
| Net profit | -4 | -87 | 63 | 74 | 16 | -12 | 27 | -109 | -17 | -153 | 8 | 83 | 109 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.781 | 4.356 | 4.601 | 4.622 | 4.940 | 4.739 | 3.660 | 3.498 | 3.353 | 3.118 | 3.065 | 2.902 | 2.706 |
| Equity | 76 | -11 | 52 | 126 | 142 | 129 | 157 | 48 | 31 | -123 | -114 | -31 | 78 |
| Long-term debt | 0 | 3.954 | 4.215 | 3.764 | 4.515 | 4.311 | 3.198 | 3.156 | 2.963 | 2.974 | 2.880 | 2.781 | 2.445 |
| Short-term debt | 1.705 | 413 | 335 | 722 | 264 | 272 | 272 | 263 | 262 | 201 | 227 | 0 | 23 |
| Total debt | 1.705 | 4.367 | 4.550 | 4.486 | 4.779 | 4.584 | 3.469 | 3.419 | 3.224 | 3.175 | 3.107 | 2.781 | 2.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2013 | — | — |
KE Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAGER & CO. ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kjær Bager | Management | 0 companies |
| Kenn Esmann Nielsen | Management | 0 companies |