| Revenue | DKK -59K | -49% |
| EBITDA | DKK -59K | +49% |
| Net profit | DKK 919K | +116% |
| Total assets | DKK 31,4M | +2% |
| Equity | DKK 31,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 933 | -935 | 925 | 716 | 706 | 473 | 460 | 433 | 457 | 438 | 29.235 | 1.470 | -144 | -114 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 933 | -146 | 925 | 716 | 706 | 473 | 460 | 433 | 457 | 438 | 29.235 | 1.470 | -144 | -114 | -59 |
| Depreciation & amort. | -395 | -394 | -398 | -401 | -416 | -369 | -382 | -271 | -200 | -0 | -0 | -250 | -0 | -0 | -0 |
| EBIT | 538 | -540 | 528 | 314 | 290 | 103 | 78 | 162 | 257 | 438 | 29.235 | 1.220 | -144 | -114 | -59 |
| Net financials | -1.016 | 192 | 526 | -109 | -56 | 312 | -963 | -505 | -121 | 383 | -444 | 2.151 | 557 | -5.148 | 1.086 |
| Profit before tax | -478 | 422 | 1.054 | 205 | 234 | 416 | -885 | -344 | 136 | 821 | 28.790 | 3.371 | 412 | -5.262 | 1.028 |
| Tax | 282 | 263 | 379 | 257 | 271 | 151 | 6 | 106 | 200 | 260 | 3.791 | -12 | 994 | 324 | 104 |
| Net profit | -760 | 159 | 675 | -52 | -44 | 264 | -898 | -460 | -71 | 554 | 25.000 | 3.383 | -582 | -5.596 | 919 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.987 | 13.732 | 14.310 | 13.929 | 13.640 | 13.721 | 12.631 | 11.940 | 11.948 | 12.379 | 39.978 | 39.127 | 38.150 | 30.735 | 31.449 |
| Equity | 13.726 | 13.470 | 13.820 | 13.566 | 13.522 | 13.576 | 12.468 | 11.797 | 11.517 | 11.960 | 35.847 | 38.730 | 37.148 | 30.552 | 31.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 261 | -262 | 490 | 363 | 119 | 145 | 163 | 143 | 431 | 419 | 4.131 | 397 | 1.002 | 183 | 178 |
| Total debt | 261 | -262 | 490 | 363 | 119 | 145 | 163 | 143 | 431 | 419 | 4.131 | 397 | 1.002 | 183 | 178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1983 | — | — |
HG Management | Management | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1997 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Margrethe Larsen | Management | 0 companies |
| Herluf Gerskov Larsen | Management | 0 companies |
| Charlotte Larsen | Chairman | 0 companies |