| Revenue | DKK -26K | +23% |
| EBITDA | DKK -111K | -23% |
| Net profit | DKK -3K | +81% |
| Total assets | DKK 3,9M | +0% |
| Equity | DKK 3,8M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 782 | 320 | 552 | 753 | 782 | 357 | 676 | 1.529 | 76 | 1.195 | -19 | -23 | -21 | -26 |
| Staff expenses | -82 | -79 | -0 | -2 | -0 | -82 | -105 | -40 | -100 | -250 | -60 | -75 | -70 | -86 |
| EBITDA | 700 | 241 | 552 | 751 | 782 | 275 | 571 | 1.489 | -24 | 945 | -79 | -98 | -91 | -111 |
| Depreciation & amort. | 333 | -316 | -337 | -338 | -332 | -330 | -267 | -168 | -31 | -40 | -39 | -35 | -35 | -15 |
| EBIT | 367 | -75 | 215 | 413 | 451 | -55 | 304 | 1.320 | -55 | 904 | -118 | -133 | -126 | -126 |
| Net financials | -194 | -163 | -138 | -143 | -85 | -54 | -191 | -63 | 87 | 98 | 119 | 115 | 104 | 122 |
| Profit before tax | 173 | -238 | 76 | 270 | 366 | -108 | 113 | 1.257 | 32 | 1.002 | 1 | -18 | -22 | -4 |
| Tax | 39 | -57 | 44 | 56 | 82 | -25 | 26 | 300 | 7 | 206 | 0 | -4 | -5 | -1 |
| Net profit | 133 | -181 | 33 | 214 | 284 | -84 | 87 | 958 | 24 | 796 | 0 | -14 | -17 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.973 | 5.048 | 5.510 | 5.437 | 4.723 | 4.326 | 3.435 | 3.991 | 3.278 | 4.342 | 4.018 | 4.017 | 3.877 | 3.879 |
| Equity | 1.800 | 1.619 | 1.652 | 1.866 | 2.150 | 2.067 | 2.154 | 3.112 | 3.136 | 3.932 | 3.932 | 3.918 | 3.783 | 3.770 |
| Long-term debt | 1.342 | 1.298 | 1.250 | 1.198 | 1.144 | 1.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.831 | 2.130 | 2.608 | 2.372 | 1.429 | 1.174 | 1.281 | 879 | 142 | 405 | 84 | 99 | 94 | 109 |
| Total debt | 4.173 | 3.429 | 3.858 | 3.570 | 2.573 | 2.260 | 1.281 | 879 | 142 | 405 | 84 | 99 | 94 | 109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Audit | Audit | 1980 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1980 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Kappel | Audit | 0 companies |