| Revenue | DKK 140K | -8% |
| EBITDA | DKK 140K | -8% |
| Net profit | DKK -73K | -212% |
| Total assets | DKK 1,1M | -12% |
| Equity | DKK 412K | -15% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 151 | 156 | 129 | 162 | 159 | 153 | 155 | 152 | 140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 151 | 156 | 129 | 162 | 159 | 153 | 155 | 152 | 140 |
| Depreciation & amort. | -26 | -40 | -40 | -40 | -40 | -41 | -42 | -42 | -42 | -42 |
| EBIT | 62 | 111 | 117 | 89 | 123 | 118 | 111 | 113 | 109 | 98 |
| Net financials | -111 | -60 | -46 | -46 | -44 | -36 | -34 | -30 | -26 | -155 |
| Profit before tax | -49 | 51 | 71 | 44 | 79 | 82 | 76 | 83 | 84 | -57 |
| Tax | -12 | 13 | 16 | 9 | 17 | 18 | 17 | 18 | 18 | 16 |
| Net profit | -37 | 38 | 55 | 34 | 61 | 64 | 60 | 65 | 65 | -73 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 1.306 | 1.266 | 1.223 | 1.229 | 1.244 | 1.182 | 1.216 | 1.071 |
| Equity | 0 | 0 | 136 | 171 | 232 | 296 | 356 | 420 | 486 | 412 |
| Long-term debt | 0 | 0 | 784 | 740 | 695 | 648 | 605 | 562 | 518 | 0 |
| Short-term debt | 0 | 0 | 385 | 356 | 295 | 286 | 283 | 200 | 213 | 658 |
| Total debt | 0 | 0 | 1.169 | 1.096 | 990 | 933 | 888 | 762 | 731 | 658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2013 | — | — |
CB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSN Industri Holding ApS | Company | 100.0% | 100.0% | 2016 |
NHL HOLDING, BJERRING ApS | Company | 50.0% | 50.0% | 2022 |
CBC HOLDING, VINDUM ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lau Larsen | Management | 0 companies |
| Carsten Brødsgaard Christensen | Management | 0 companies |