| Revenue | DKK 260K | +83% |
| EBITDA | DKK 260K | +83% |
| Net profit | DKK 22K | -82% |
| Total assets | DKK 7,8M | +0% |
| Equity | DKK 466K | +5% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 195 | 118 | 176 | 214 | 195 | 142 | 260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 101 | 195 | 118 | 176 | 214 | 195 | 142 | 260 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 |
| EBIT | 92 | 186 | 108 | 167 | 205 | 185 | 133 | 250 |
| Net financials | -60 | -90 | -106 | -77 | -100 | -145 | 22 | -222 |
| Profit before tax | 32 | 96 | 3 | 90 | 105 | 40 | 154 | 28 |
| Tax | 7 | 21 | 1 | 21 | 23 | 9 | 34 | 7 |
| Net profit | 25 | 75 | 2 | 70 | 82 | 31 | 120 | 22 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.919 | 3.917 | 3.873 | 6.402 | 7.802 | 7.771 | 7.799 | 7.794 |
| Equity | 25 | 99 | 101 | 211 | 293 | 324 | 444 | 466 |
| Long-term debt | 3.556 | 3.553 | 3.436 | 5.330 | 5.129 | 4.908 | 4.961 | 4.371 |
| Short-term debt | 339 | 265 | 335 | 861 | 2.380 | 2.539 | 2.393 | 2.957 |
| Total debt | 3.895 | 3.817 | 3.772 | 6.191 | 7.509 | 7.447 | 7.354 | 7.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2018 | — | — |
AK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.KEMPEL INVEST ApS | Company | 50.0% | 50.0% | 2018 |
A. Kempel Invest ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kempel | Management | 0 companies |
| Allan Kempel | Management | 0 companies |