| Revenue | DKK 21,4M | +29% |
| EBITDA | DKK 6,3M | +42% |
| Net profit | DKK 3,9M | +54% |
| Total assets | DKK 23,2M | -6% |
| Equity | DKK 2,8M | -37% |
| Employees | 23 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.868 | 10.530 | 13.542 | 16.647 | 21.402 |
| Staff expenses | -10.415 | -9.732 | -11.652 | -12.077 | -14.849 |
| EBITDA | 453 | 797 | 1.890 | 4.421 | 6.293 |
| Depreciation & amort. | -781 | -707 | -654 | -585 | -549 |
| EBIT | -328 | 91 | 1.236 | 3.836 | 5.744 |
| Net financials | -147 | -159 | -652 | -546 | -674 |
| Profit before tax | -475 | -68 | 584 | 3.290 | 5.071 |
| Tax | -35 | -423 | 216 | 777 | 1.204 |
| Net profit | -440 | 355 | 368 | 2.513 | 3.867 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 20.591 | 22.116 | 25.761 | 24.647 | 23.234 |
| Equity | 1.270 | 1.553 | 1.921 | 4.434 | 2.801 |
| Long-term debt | 11.209 | 11.115 | 13.740 | 13.681 | 10.879 |
| Short-term debt | 7.817 | 9.448 | 10.012 | 6.231 | 9.265 |
| Total debt | 19.027 | 20.563 | 23.752 | 19.912 | 20.145 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KH Management | Management | 1987 |
PE | Founder | 1987 |
| Former (2) | ||
ET | Audit | 1987 – 1987 |
SS Management | Management | 1987 – 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1987 | |
| Board of Directors | 2018 | |
| Former (5) | ||
| Board of Directors | 2005 – 2013 | |
| Board of Directors | 1987 – 2013 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 1987 – 2005 | |
| Chairman | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 15–19.99% | 15–19.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Hartvig Myrup | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Flemming Kragh Hansen | Board of Directors | 0 companies |
| Jan Normann Petersen | Board of Directors | 0 companies |
| Anders Normann Petersen | Board of Directors | 0 companies |
| Erik Petersen | Board of Directors | 0 companies |
| Jan Jacobsen | Board of Directors | 0 companies |
| Mogens Stage-Larsen | Chairman | 0 companies |
| Bent Knudsen | Board of Directors | 0 companies |