| Revenue | DKK -30K | -10% |
| EBITDA | DKK -30K | +10% |
| Net profit | DKK -6K | -102% |
| Total assets | DKK 4,8M | +0% |
| Equity | DKK 4,2M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.147 | 2.876 | 2.858 | 2.780 | 2.480 | -357 | -267 | -288 | -316 | -341 | -570 | -593 | -34 | -30 |
| Staff expenses | -184 | -152 | -202 | -152 | -152 | -386 | -380 | -387 | -384 | -385 | -384 | -179 | -0 | -0 |
| EBITDA | 2.760 | 2.724 | 2.655 | 2.628 | 2.328 | -743 | -647 | -675 | -700 | -725 | -954 | -771 | -34 | -30 |
| Depreciation & amort. | -804 | -765 | -782 | -788 | -734 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.955 | 1.958 | 1.873 | 1.840 | 1.594 | -743 | -647 | -675 | -700 | -725 | -954 | -771 | -34 | -30 |
| Net financials | 1.133 | 2.327 | 4.875 | 4.343 | 9.940 | 6.537 | -2.203 | 10.207 | 4.658 | 12.899 | 22.745 | 5.332 | 494 | 19 |
| Profit before tax | 3.088 | 4.285 | 6.748 | 6.183 | 11.534 | 5.794 | -2.850 | 9.532 | 3.958 | 12.173 | 21.791 | 4.561 | 460 | -11 |
| Tax | -800 | 451 | 1.074 | 836 | 1.040 | 736 | -1.019 | 1.723 | 497 | 2.095 | -1.245 | 1.011 | 88 | -5 |
| Net profit | 3.888 | 3.834 | 5.674 | 5.346 | 10.494 | 5.058 | -1.831 | 7.808 | 3.461 | 10.078 | 23.036 | 3.549 | 373 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.585 | 58.643 | 61.258 | 65.412 | 75.775 | 70.203 | 65.803 | 72.329 | 76.645 | 88.145 | 95.705 | 6.956 | 4.803 | 4.820 |
| Equity | 40.789 | 44.784 | 47.245 | 52.301 | 61.777 | 66.672 | 64.646 | 72.267 | 75.604 | 85.558 | 91.201 | 3.815 | 4.188 | 4.182 |
| Long-term debt | 11.425 | 10.847 | 10.784 | 10.074 | 9.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.018 | 1.039 | 1.406 | 1.383 | 2.222 | 3.531 | 1.157 | 62 | 1.040 | 2.588 | 4.504 | 3.141 | 615 | 638 |
| Total debt | 13.444 | 11.885 | 12.189 | 11.457 | 11.826 | 3.531 | 1.157 | 62 | 1.040 | 2.588 | 4.504 | 3.141 | 615 | 638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
OS Deputy | Deputy | 1972 | — | — |
EL Deputy | Deputy | 1999 | — | — |
MT Deputy | Deputy | 1972 | — | — |
BS Management | Management | 2024 | — | — |
LS Management | Management | 2012 | — | — |
NB Deputy | Deputy | 1972 | — | — |
BP Deputy | Deputy | 1999 | — | — |
HM Deputy | Deputy | 2005 | — | — |
MB Management | Management | 1972 | — | — |
SN Deputy | Deputy | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 1972 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.A.S.T. Holding ApS | Company | 33.3% | 33.3% | 2023 |
BriSt Holding 2023 ApS | Company | 33.3% | 33.3% | 2023 |
KVS Holding, Sæby ApS | Company | 10.0% | 10.0% | 2023 |
GSK 2023 ApS | Company | 20.0% | 0.0% | 2014 |
B6 Holding 2022 ApS | Company | 66.7% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Løwe Lantz | Chief Executive Officer | 0 companies |
| Ole Sten Jørgensen | Deputy | 0 companies |
| Erik Leth Pedersen | Deputy | 0 companies |
| Mathilde Thrige Nielsen | Deputy | 0 companies |
| Brian Stenbro | Management | 0 companies |
| Lisbeth Stenbro | Management | 0 companies |
| Nils Bell | Deputy | 0 companies |
| Bettina Pedersen | Deputy | 0 companies |
| Hanne Mortensen | Deputy | 0 companies |
| Mogens Buhr | Management | 0 companies |
| Susanne Nielsen | Deputy | 0 companies |
| Haakon Lausten Hansen | Board of Directors | 0 companies |
| Ove Fabricius | Board of Directors | 0 companies |
| Malene Stenbro | Board of Directors | 0 companies |
| Svend Laursen | Board of Directors | 0 companies |
| Benny Leonard Rasmussen | Board of Directors | 0 companies |
| Hans Melgaard | Deputy Chairman | 0 companies |
| Peter Gregers Andersen | Board of Directors | 0 companies |
| Niels Christian Stubkjær Hüttel | Board of Directors | 0 companies |
| Ole Hedegaard Hansen | Board of Directors | 0 companies |
| Tina Kastrup | Board of Directors | 0 companies |
| Finn Sørensen | Board of Directors | 0 companies |
| Erik Gunnar Schou | Board of Directors | 0 companies |
| Kristian Bertel Myrup | Board of Directors | 0 companies |
| Kurt Valdemar Stenbro | Chairman | 0 companies |
| Steen Roelsgaard | Board of Directors | 0 companies |
| Peter Toftelund Madsen | Board of Directors | 0 companies |
| Hans Peter Borup | Board of Directors | 0 companies |
| Thorleif Nohr Blok | Board of Directors | 0 companies |
| Anni Hornbjerg Nielsen | Board of Directors | 0 companies |
| Hanne Baadsgaard Brunsgaard | Board of Directors | 0 companies |