| Revenue | DKK 13M | +1% |
| EBITDA | DKK 556K | -25% |
| Net profit | DKK -555K | -99% |
| Total assets | DKK 22,9M | -7% |
| Equity | DKK 10,5M | +32% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.444 | 1.673 | 1.751 | 1.805 | 2.741 | 1.884 | 2.199 | 1.314 | 13.506 | 13.897 | 13.054 | 13.816 | 12.879 | 12.972 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11.776 | -12.111 | -11.722 | -12.404 | -12.134 | -12.194 |
| EBITDA | 1.444 | 1.673 | 1.751 | 1.805 | 2.741 | 1.884 | 2.199 | 1.314 | 1.729 | 1.785 | 596 | 1.362 | 745 | 556 |
| Depreciation & amort. | -678 | -565 | -214 | -426 | -450 | -631 | -669 | -693 | -652 | -591 | -620 | -697 | -662 | -937 |
| EBIT | 766 | 1.108 | 1.537 | 1.379 | 2.291 | 1.253 | 1.530 | 621 | 1.077 | 1.194 | -24 | 665 | 83 | -381 |
| Net financials | -497 | -327 | -363 | -372 | -385 | -916 | -518 | -502 | -371 | -323 | -298 | -543 | -439 | -331 |
| Profit before tax | 269 | 780 | 1.174 | 1.007 | 1.906 | 338 | 1.012 | 119 | 706 | 872 | -322 | 122 | -356 | -712 |
| Tax | 72 | 54 | 281 | 243 | 429 | 60 | 228 | 36 | 158 | 194 | -67 | 28 | -77 | -157 |
| Net profit | 197 | 726 | 894 | 764 | 1.477 | 278 | 785 | 84 | 548 | 677 | -255 | 94 | -279 | -555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.752 | 26.219 | 28.383 | 30.885 | 36.171 | 44.400 | 40.094 | 36.292 | 35.579 | 30.895 | 32.519 | 32.045 | 24.680 | 22.880 |
| Equity | 6.575 | 7.204 | 8.000 | 8.663 | 10.039 | 10.217 | 11.002 | 10.886 | 11.434 | 12.111 | 11.856 | 8.249 | 7.970 | 10.515 |
| Long-term debt | 4.525 | 2.681 | 2.571 | 2.458 | 2.341 | 7.572 | 7.121 | 8.614 | 8.939 | 8.079 | 7.713 | 7.346 | 6.975 | 6.605 |
| Short-term debt | 9.057 | 13.808 | 15.171 | 17.018 | 20.869 | 23.629 | 20.265 | 15.051 | 13.307 | 8.636 | 10.948 | 14.407 | 7.749 | 3.906 |
| Total debt | 13.582 | 16.488 | 17.742 | 19.476 | 23.210 | 31.202 | 27.386 | 23.665 | 22.246 | 16.715 | 18.661 | 21.753 | 14.724 | 10.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — | |
KA Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.H. BIL HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Gerner Sidney Larsen | Audit | 0 companies |
| Keld Arne Hansen | Management | 0 companies |
| Lise Thomsen | Board of Directors | 0 companies |
| Arne Vilhelm Hansen | Board of Directors | 0 companies |
| Martin Thomsen | Board of Directors | 0 companies |
| Anders Thomsen | Board of Directors | 0 companies |