| Revenue | DKK 521K | +35% |
| EBITDA | DKK 360K | -4% |
| Net profit | DKK -30K | -110% |
| Total assets | DKK 14,8M | -12% |
| Equity | DKK 1,3M | -60% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 456 | 594 | 623 | 386 | 521 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 410 | 589 | 615 | 376 | 360 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 410 | 589 | 615 | 376 | 360 |
| Net financials | -187 | -26 | 72 | 5 | -398 |
| Profit before tax | 223 | 563 | 687 | 381 | -39 |
| Tax | 16 | 120 | 156 | 84 | -8 |
| Net profit | 207 | 444 | 532 | 297 | -30 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 16.392 | 16.836 | 17.093 | 16.791 | 14.805 |
| Equity | 2.417 | 2.861 | 3.393 | 3.190 | 1.279 |
| Long-term debt | 10.481 | 10.351 | 10.275 | 10.234 | 10.151 |
| Short-term debt | 657 | 788 | 586 | 531 | 575 |
| Total debt | 11.138 | 11.139 | 10.862 | 10.765 | 10.726 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GM Management | Management | 2016 |
| Former (4) | ||
NK Management | Management | 2014 – 2016 |
TJ Management | Management | 1979 – 2002 |
BA Management | Management | 1979 – 2014 |
KZ Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2016 | |
| Former (2) | ||
| Board of Directors | 2002 – 2016 | |
| Chairman | 2002 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Kjær | Management | 0 companies |
| Tage Jensen | Management | 0 companies |
| Birgit Andersen | Management | 0 companies |
| Kristine Zeest Leth | Management | 0 companies |
| Gert Michael Wiborg | Management | 0 companies |
| Brian Dahlgård Wiborg | Chairman | 0 companies |
| Peter Rahbek Hansen | Board of Directors | 0 companies |
| Jan Leth Christensen | Chairman | 0 companies |
| Janne Birgitta Julin | Board of Directors | 0 companies |