| Revenue | DKK 1,3M | -20% |
| EBITDA | DKK 1,4M | -72% |
| Net profit | DKK 651K | -79% |
| Total assets | DKK 40,4M | -28% |
| Equity | DKK 16,7M | -12% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | 949 | 2.210 | 2.527 | 3.559 | 3.054 | 1.813 | 1.666 | 1.339 |
| Staff expenses | -0 | -0 | -0 | -120 | -240 | -240 | -240 | -252 | -264 |
| EBITDA | -18 | 7.927 | 15.847 | 8.836 | 8.814 | 8.765 | -3.028 | 5.116 | 1.432 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 7.927 | 15.847 | 8.836 | 8.814 | 8.765 | -3.028 | 5.116 | 1.432 |
| Net financials | 0 | 6.497 | 12.898 | 5.609 | 4.543 | 5.784 | -5.480 | -1.146 | -639 |
| Profit before tax | -18 | 7.446 | 15.108 | 8.017 | 7.862 | 8.597 | -3.908 | 3.971 | 793 |
| Tax | -3 | 1.641 | 3.295 | 1.710 | 1.676 | 1.841 | -905 | 834 | 141 |
| Net profit | -15 | 5.805 | 11.813 | 6.307 | 6.186 | 6.756 | -3.003 | 3.137 | 651 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.839 | 50.819 | 77.857 | 91.848 | 97.590 | 80.977 | 60.932 | 56.376 | 40.429 |
| Equity | 35 | 5.840 | 17.653 | 17.960 | 24.145 | 24.902 | 15.899 | 19.036 | 16.687 |
| Long-term debt | 22.526 | 35.629 | 48.033 | 61.742 | 60.630 | 48.198 | 39.961 | 31.100 | 19.835 |
| Short-term debt | 6.060 | 7.404 | 7.165 | 5.597 | 5.609 | 1.903 | 1.999 | 3.650 | 2.797 |
| Total debt | 28.586 | 43.034 | 55.198 | 67.339 | 66.239 | 50.101 | 41.960 | 34.750 | 22.632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2016 | — | — |
OW Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CK AF 1999 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Stensdal Knudsen | Management | 0 companies |
| Ole Wiile Carlsen | Management | 0 companies |