| Revenue | DKK 445K | +0% |
| EBITDA | DKK 373K | -3% |
| Net profit | DKK 22K | -18% |
| Total assets | DKK 5,3M | -3% |
| Equity | DKK 2,9M | +1% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 505 | 505 | 480 | 445 | 445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 433 | 445 | 415 | 383 | 373 |
| Depreciation & amort. | -312 | -312 | -314 | -313 | -315 |
| EBIT | 121 | 133 | 102 | 71 | 59 |
| Net financials | -71 | -54 | -44 | -36 | -29 |
| Profit before tax | 50 | 79 | 57 | 34 | 30 |
| Tax | -0 | -0 | 9 | 8 | 8 |
| Net profit | 50 | 79 | 48 | 26 | 22 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.213 | 5.632 | 5.555 | 5.463 | 5.308 |
| Equity | 2.675 | 2.754 | 2.803 | 2.829 | 2.851 |
| Long-term debt | 1.716 | 1.589 | 2.563 | 2.437 | 2.255 |
| Short-term debt | 1.822 | 1.288 | 180 | 180 | 177 |
| Total debt | 3.538 | 2.878 | 2.743 | 2.617 | 2.432 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KI Management | Management | 2018 |
| Former (1) | ||
PB Management | Management | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Chairman | 2014 | |
| Former (1) | ||
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Burkal | Management | 0 companies |
| Klaus Ising Hansen | Management | 0 companies |
| Allan Fogh | Board of Directors | 0 companies |
| Svend Erik Gejl Uhd | Board of Directors | 0 companies |
| Hans-Jørn Madsen | Board of Directors | 0 companies |
| Kirsten Lone Hjort | Board of Directors | 0 companies |
| Leif Bjerre Hermansen | Board of Directors | 0 companies |
| Sannie Riisager Regel | Chairman | 0 companies |