| Revenue | DKK 64K | +6% |
| EBITDA | DKK 18K | +126% |
| Net profit | DKK 321K | -32% |
| Total assets | DKK 6,1M | -51% |
| Equity | DKK 6M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 206 | 74 | 63 | 48 | 321 | 60 | 60 | 60 | 60 | 64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | -103 | -126 | -140 | 154 | -96 | -105 | -102 | -70 | 18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -48 | -103 | -126 | -140 | 154 | -96 | -105 | -102 | -70 | 18 |
| Net financials | 1.051 | 1.470 | 1.693 | 2.219 | -535 | 1.902 | -2.413 | 1.110 | 542 | 301 |
| Profit before tax | 1.004 | 1.367 | 1.566 | 2.080 | -380 | 1.807 | -2.518 | 1.008 | 472 | 319 |
| Tax | 88 | 331 | 389 | 488 | -141 | 398 | -563 | 562 | -3 | -2 |
| Net profit | 915 | 1.036 | 1.177 | 1.591 | -239 | 1.409 | -1.955 | 446 | 475 | 321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.215 | 10.625 | 11.833 | 12.804 | 12.395 | 13.684 | 11.569 | 11.910 | 12.312 | 6.068 |
| Equity | 8.270 | 9.208 | 10.189 | 11.584 | 11.234 | 12.593 | 10.589 | 10.986 | 11.461 | 6.026 |
| Long-term debt | 1.184 | 1.136 | 1.086 | 1.034 | 982 | 926 | 871 | 809 | 748 | 0 |
| Short-term debt | 3.761 | 281 | 558 | 186 | 179 | 165 | 109 | 114 | 103 | 42 |
| Total debt | 4.945 | 1.417 | 1.644 | 1.221 | 1.161 | 1.091 | 980 | 924 | 851 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1940 | — | — |
| Audit | 1940 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1940 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
Børnene Theill Sørensen ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
THEILL SØRENSEN A/S | Company | 90.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Margrethe Sørensen | Management | 0 companies |
| Anders Peder Dyhrberg Nielsen | Audit | 0 companies |
| Else Theill Sørensen | Board of Directors | 0 companies |