| Revenue | DKK 42K | -60% |
| EBITDA | DKK 42K | -75% |
| Net profit | DKK -11K | -121% |
| Total assets | DKK 2,6M | -21% |
| Equity | DKK 941K | -1% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 154 | 48 | 187 | 196 | 228 | 213 | 105 | 42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 154 | 48 | 665 | 963 | 228 | 349 | 169 | 42 |
| Depreciation & amort. | -1 | -1 | -2 | -0 | 383 | -0 | 68 | 32 | -0 |
| EBIT | 69 | 153 | 46 | 665 | 580 | 228 | 281 | 137 | 42 |
| Net financials | -52 | -49 | -47 | -138 | -89 | -92 | -84 | -68 | -55 |
| Profit before tax | 17 | 104 | -1 | 527 | -29 | 136 | -277 | 69 | -13 |
| Tax | 3 | 23 | -0 | 116 | -17 | 30 | -68 | 15 | -2 |
| Net profit | 14 | 80 | -1 | 411 | -12 | 106 | -209 | 54 | -11 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.266 | 1.329 | 1.294 | 7.206 | 6.098 | 5.762 | 4.985 | 3.338 | 2.634 |
| Equity | 114 | 194 | 193 | 1.013 | 1.000 | 1.107 | 898 | 952 | 941 |
| Long-term debt | 1.059 | 1.016 | 972 | 5.786 | 4.636 | 4.213 | 3.664 | 2.006 | 1.648 |
| Short-term debt | 93 | 116 | 127 | 182 | 357 | 337 | 423 | 380 | 44 |
| Total debt | 1.151 | 1.132 | 1.098 | 5.968 | 4.992 | 4.551 | 4.086 | 2.386 | 1.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2015 | — | — |
LH Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSI Gruppen Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bach Thomsen | Management | 0 companies |
| Lars Hyldsberg Berggreen | Management | 0 companies |