| Revenue | DKK 432K | +35% |
| EBITDA | DKK 432K | +35% |
| Net profit | DKK 172K | +203% |
| Total assets | DKK 7,4M | -1% |
| Equity | DKK 3,9M | +5% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -147 | -127 | 341 | -13 | -11 | -144 | -69 | 321 | 432 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -147 | -640 | 341 | -13 | -11 | -144 | -69 | 321 | 432 |
| Depreciation & amort. | -0 | -0 | -181 | -272 | -291 | -93 | -93 | -64 | -47 |
| EBIT | -147 | -640 | 160 | -285 | -302 | -237 | -162 | 256 | 385 |
| Net financials | -391 | -204 | -303 | -1.588 | -940 | -371 | -197 | -457 | -155 |
| Profit before tax | -538 | -843 | -143 | -1.873 | -1.242 | -608 | -359 | -200 | 230 |
| Tax | -118 | -73 | -29 | -56 | -54 | -79 | -63 | -34 | 58 |
| Net profit | -420 | -771 | -114 | -1.816 | -1.187 | -529 | -295 | -167 | 172 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.662 | 5.431 | 8.019 | 8.349 | 8.212 | 7.977 | 7.567 | 7.480 | 7.414 |
| Equity | -370 | -1.140 | 246 | -70 | 243 | -286 | -582 | 3.751 | 3.923 |
| Long-term debt | 10.970 | 6.242 | 7.535 | 8.146 | 7.728 | 8.054 | 7.372 | 2.870 | 2.541 |
| Short-term debt | 62 | 329 | 238 | 272 | 242 | 210 | 776 | 858 | 950 |
| Total debt | 11.032 | 6.571 | 7.773 | 8.419 | 7.970 | 8.264 | 8.149 | 3.729 | 3.491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRANCOR CAPITAL PARTNERS ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Brangstrup | Management | 0 companies |