| Revenue | DKK 47K | -3% |
| EBITDA | DKK 43K | +212% |
| Net profit | DKK -5K | +80% |
| Total assets | DKK 1,8M | +3% |
| Equity | DKK 305K | -2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 195 | 146 | 139 | 191 | -310 | 405 | 48 | 47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 129 | 96 | 46 | 156 | -465 | 399 | 14 | 43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 129 | 96 | 46 | 156 | -465 | 399 | 14 | 43 |
| Net financials | -46 | -38 | -34 | -72 | -75 | -49 | -49 | -50 |
| Profit before tax | 83 | 58 | 12 | 84 | -540 | 350 | -35 | -7 |
| Tax | 18 | 13 | 3 | 18 | -119 | 77 | -8 | -2 |
| Net profit | 65 | 45 | 10 | 66 | -421 | 273 | -27 | -5 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.680 | 1.623 | 2.754 | 3.302 | 1.701 | 1.758 | 1.731 | 1.776 |
| Equity | 115 | 160 | 420 | 485 | 64 | 337 | 310 | 305 |
| Long-term debt | 1.441 | 1.393 | 2.272 | 2.731 | 1.421 | 1.421 | 1.421 | 1.421 |
| Short-term debt | 124 | 69 | 62 | 85 | 216 | 0 | 0 | 50 |
| Total debt | 1.565 | 1.463 | 2.334 | 2.817 | 1.637 | 1.421 | 1.421 | 1.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2022 | — | — |
JN Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IN-EST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Kallesø | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |