| Revenue | DKK 2,2M | -5% |
| EBITDA | DKK 1,6M | -32% |
| Net profit | DKK 231K | -57% |
| Total assets | DKK 35,2M | -5% |
| Equity | DKK 8,5M | +3% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.565 | 1.474 | 1.261 | 1.468 | 1.473 | 1.376 | 1.222 | 2.369 | 2.250 | 2.304 | 2.329 | 2.214 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -631 |
| EBITDA | 1.565 | 1.474 | 1.261 | 1.468 | 1.473 | 1.376 | 1.222 | 2.369 | 2.250 | 2.304 | 2.329 | 1.583 |
| Depreciation & amort. | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -315 |
| EBIT | 1.250 | 1.159 | 947 | 1.153 | 1.158 | 1.061 | 908 | 2.054 | 1.935 | 1.990 | 2.014 | 1.268 |
| Net financials | 0 | -1.202 | -937 | -1.077 | -1.010 | -1.017 | -1.131 | -828 | 2.627 | 786 | -1.319 | -973 |
| Profit before tax | -294 | -42 | 10 | 76 | 148 | 44 | -223 | 1.226 | 4.562 | 2.775 | 695 | 296 |
| Tax | -84 | -43 | 59 | -5 | 24 | 2 | -76 | 332 | 1.010 | 642 | 159 | 65 |
| Net profit | -210 | 1 | -49 | 81 | 124 | 42 | -147 | 894 | 3.552 | 2.134 | 536 | 231 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.949 | 37.633 | 37.319 | 37.004 | 36.689 | 36.535 | 36.072 | 36.726 | 37.468 | 36.974 | 37.229 | 35.243 |
| Equity | 2.827 | 2.640 | 2.591 | 2.672 | 2.796 | 2.838 | 2.691 | 3.585 | 7.137 | 8.271 | 8.306 | 8.537 |
| Long-term debt | 28.743 | 26.888 | 24.741 | 22.681 | 20.634 | 18.448 | 28.543 | 27.748 | 24.493 | 22.351 | 22.368 | 19.941 |
| Short-term debt | 3.278 | 5.048 | 6.870 | 8.540 | 10.124 | 12.112 | 1.776 | 2.000 | 1.435 | 1.389 | 1.472 | 1.617 |
| Total debt | 32.021 | 31.936 | 31.611 | 31.221 | 30.758 | 30.560 | 30.320 | 29.748 | 25.928 | 23.740 | 23.841 | 21.558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2014 | — | — |
LB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kornelius II ApS | Company | 100.0% | 100.0% | 2020 |
Alguro II Holding ApS | Company | 50.0% | 50.0% | 2015 |
KORNMIL ApS | Company | 100.0% | 100.0% | 2014 |
ALGURO HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Kornelius Pedersen | Management | 0 companies |
| Lars Bro Milner | Management | 0 companies |