| Revenue | DKK 6,2M | -21% |
| EBITDA | DKK -11K | -101% |
| Net profit | DKK -147K | -124% |
| Total assets | DKK 5,8M | -42% |
| Equity | DKK 780K | -16% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.925 | 2.267 | 4.813 | 5.580 | 5.731 | 6.046 | 8.558 | 3.619 | 3.271 | 6.651 | 6.947 | 6.417 | 7.858 | 6.208 |
| Staff expenses | -1.870 | -1.717 | -4.115 | -4.796 | -5.406 | -5.536 | -6.894 | -5.372 | -4.130 | -4.394 | -6.252 | -7.507 | -6.833 | -6.212 |
| EBITDA | 55 | 551 | 698 | 784 | 325 | 510 | 1.664 | -1.753 | -859 | 2.257 | 696 | -1.090 | 1.025 | -11 |
| Depreciation & amort. | -0 | 8 | 19 | 70 | -107 | -175 | -169 | -208 | -31 | -23 | -18 | -12 | -2 | -0 |
| EBIT | 55 | 542 | 679 | 714 | 218 | 335 | 1.494 | -1.962 | -890 | 2.235 | 678 | -1.102 | 1.023 | -11 |
| Net financials | -9 | -13 | -5 | -22 | -43 | -34 | -101 | -41 | -5 | -23 | -20 | 28 | -204 | -156 |
| Profit before tax | 46 | 530 | 674 | 692 | 175 | 301 | 1.394 | -2.003 | -895 | 2.211 | 658 | -1.074 | 819 | -167 |
| Tax | 12 | 133 | 165 | 164 | 46 | 74 | 304 | -410 | -174 | 456 | 155 | -226 | 208 | -20 |
| Net profit | 34 | 397 | 508 | 528 | 129 | 227 | 1.090 | -1.593 | -721 | 1.755 | 503 | -848 | 611 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.234 | 2.279 | 2.960 | 4.484 | 4.961 | 5.658 | 5.946 | 3.799 | 3.901 | 6.118 | 7.871 | 8.380 | 9.930 | 5.756 |
| Equity | 164 | 561 | 670 | 698 | 302 | 529 | 1.619 | -1.424 | -2.144 | 161 | 664 | 316 | 927 | 780 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.450 | 1.450 | 1.357 | 1.391 | 5.954 | 6.823 | 3.282 |
| Short-term debt | 1.070 | 1.717 | 2.288 | 3.786 | 4.584 | 5.073 | 4.301 | 3.773 | 4.595 | 4.599 | 5.621 | 2.110 | 1.969 | 1.502 |
| Total debt | 1.070 | 1.717 | 2.288 | 3.786 | 4.584 | 5.073 | 4.301 | 5.223 | 6.045 | 5.957 | 7.012 | 8.063 | 8.792 | 4.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANIELSEN GROUP ApS | Company | 66.7% | 66.7% | 2017 |
MALIN HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
JHZ Holding ApS | Company | 10.0% | 10.0% | 2017 |
DANIELSEN ARCHITECTURE A/S | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Danielsen | Management | 0 companies |
| Søren Hofman Laursen | Board of Directors | 0 companies |
| Malin Johanna Meyer | Board of Directors | 0 companies |
| Henrik Dyring | Chairman | 0 companies |