| Revenue | DKK 757,4M | -1% |
| EBITDA | DKK 34M | -23% |
| Net profit | DKK 29,3M | -20% |
| Total assets | DKK 298,7M | +9% |
| Equity | DKK 82,6M | +55% |
| Employees | 34 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 453.012 | 476.360 | 531.742 | 542.241 | 585.338 | 600.000 | 657.876 | -55.919 | 168.147 | 667.060 | 768.528 | 757.393 |
| Staff expenses | -33.261 | -38.104 | -42.970 | -47.953 | -50.967 | -57.191 | -62.896 | -44.768 | -28.935 | -60.568 | -80.420 | -90.064 |
| EBITDA | 18.581 | 17.705 | 22.718 | 21.347 | 24.040 | 22.256 | 24.419 | -74.775 | -8.374 | 45.450 | 44.334 | 33.981 |
| Depreciation & amort. | -1.822 | -1.997 | -2.248 | -2.355 | -897 | -1.126 | -1.056 | -759 | -716 | -597 | -594 | -778 |
| EBIT | 16.759 | 15.708 | 20.470 | 18.992 | 23.143 | 21.130 | 23.363 | -75.534 | -9.090 | 44.853 | 43.740 | 33.203 |
| Net financials | 593 | 471 | 62 | 26 | 1.221 | -364 | 1.678 | 219 | -545 | -942 | 3.199 | 4.355 |
| Profit before tax | 15.529 | 16.179 | 20.532 | 19.018 | 24.364 | 20.766 | 25.041 | -75.315 | -9.635 | 43.911 | 46.939 | 37.558 |
| Tax | 4.270 | 4.332 | 5.164 | 4.502 | 5.369 | 4.338 | 5.265 | -16.568 | -2.120 | 9.874 | 10.137 | 8.264 |
| Net profit | 11.259 | 11.847 | 15.368 | 14.516 | 18.995 | 16.428 | 19.776 | -58.747 | -7.515 | 34.037 | 36.802 | 29.294 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.640 | 96.193 | 112.807 | 130.114 | 151.812 | 172.808 | 170.770 | 152.176 | 124.171 | 212.259 | 273.899 | 298.724 |
| Equity | 25.766 | 25.613 | 27.980 | 28.497 | 32.483 | 31.912 | 36.688 | -40.060 | -47.575 | 16.462 | 53.263 | 82.558 |
| Long-term debt | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 61.170 | 66.932 | 54.430 | 37.193 | 24.796 |
| Short-term debt | 60.672 | 70.580 | 84.827 | 101.617 | 119.329 | 140.896 | 134.082 | 131.066 | 104.814 | 141.367 | 183.443 | 191.370 |
| Total debt | 60.874 | 70.580 | 84.827 | 101.617 | 119.329 | 140.896 | 134.082 | 192.236 | 171.746 | 195.797 | 220.636 | 216.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Deputy | Deputy | 1998 | — | — |
RF Management | Management | 2003 | — | — |
AM | Audit | 1987 | — | — |
DT Management | Management | 2003 | — | — |
EE Founder | Founder | 1987 | — | — |
OÆ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
DR Management | Management | 1987 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
FM Management | Management | 1987 | — | — |
AF Deputy | Deputy | 1996 | — | — |
HB Management | Management | 1998 | — | — |
LK Management | Management | 2000 | — | — |
LL Founder | Founder | 1987 | — | — |
LS Deputy | Deputy | 2004 | — | — |
BS Deputy | Deputy | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILROY INTERNATIONAL A/S | Company | 100.0% | 100.0% | 2013 |
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Søe Mikkelsen | Deputy | 0 companies |
| Rune Feltman | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dagmar Thomsen | Management | 0 companies |
| Enina Eva Peetz-Schou | Founder | 0 companies |
| Ole Ærthøj | Chief Executive Officer | 0 companies |
| Dan Rybak | Management | 0 companies |
| Henrik Stig Kaltoft | Chief Executive Officer | 0 companies |
| Finn Martin van Hauen | Management | 0 companies |
| Annette Frem Haugaard | Deputy | 0 companies |
| Henrik Bjørn-Hansen | Management | 0 companies |
| Lars Kornbech | Management | 0 companies |
| Lise-Lotte Lyng Andersen | Founder | 0 companies |
| Luca Scalamonti | Deputy | 0 companies |
| Brian Sonne Marker | Deputy | 0 companies |
| Felicia Nina Ida Salicath | Board of Directors | 0 companies |
| Henrik Møller Nielsen | Board of Directors | 0 companies |
| Danni Carlo Iannone | Board of Directors | 0 companies |
| Rachid Steen El Mousti | Board of Directors | 0 companies |
| Bibi Dannemann | Board of Directors | 0 companies |
| Lars Schønherr Holst-Mikkelsen | Board of Directors | 0 companies |
| Raymond Levi | Board of Directors | 0 companies |
| Åge Troels Dragsted | Board of Directors | 0 companies |
| Ole Elkjær Paaske | Board of Directors | 0 companies |
| Rikke Lindahl Flemming Jørgensen | Board of Directors | 0 companies |
| Michael Bønnelykke | Board of Directors | 0 companies |
| Stephen Bruyant-Langer | Board of Directors | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |
| Børge Faaborg | Chairman | 0 companies |
| Mogens Jønck | Chairman | 0 companies |
| Mikkel Winther Andersen | Board of Directors | 0 companies |
| Søren Ole Kornum | Board of Directors | 0 companies |
| Thomas Sand Pedersen | Board of Directors | 0 companies |
| Lars Henrik Melin | Board of Directors | 0 companies |
| Arnar Thorisson | Board of Directors | 0 companies |
| Linnea Meder | Board of Directors | 0 companies |
| Mette Sofie Lassen | Board of Directors | 0 companies |
| Jacob Peter Ørum | Board of Directors | 0 companies |
| Adam Arndt | Board of Directors | 0 companies |
| Henrik Stokkendal Pallesen | Board of Directors | 0 companies |
| Thomas Elsgaard | Board of Directors | 0 companies |
| Britta Overgaard Bjerre | Board of Directors | 0 companies |
| Jens-Mikael Guldberg Bøje | Board of Directors | 0 companies |
| Michael Kirk-Jensen | Chairman | 0 companies |
| Carsten Clemmensen | Board of Directors | 0 companies |
| Christian Michael Skram | Board of Directors | 0 companies |
| Jesper Groftved | Board of Directors | 0 companies |
| Mogens Birkedal Jacobsen | Board of Directors | 0 companies |
| Claus Hincheli Hejlesen | Chairman | 0 companies |
| Brian Samuel | Board of Directors | 0 companies |
| Tapio Lauri Kiiskinen | Deputy Chairman | 0 companies |
| Thomas Ørslykke Møller | Board of Directors | 0 companies |
| Anne-Marie Hertz | Board of Directors | 0 companies |
| Rasmus Lang Berthels | Board of Directors | 0 companies |
| Lisbeth Bjørndal Andersen | Board of Directors | 0 companies |
| Casper Bjerregaard Sanganee | Board of Directors | 0 companies |
| Flemming Harboe | Board of Directors | 0 companies |
| Rene Højen | Board of Directors | 0 companies |