| Revenue | DKK 1,5M | +162% |
| EBITDA | DKK -318K | +76% |
| Net profit | DKK -289K | +72% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK 3,1M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.235 | 4.521 | 4.284 | 763 | 3.565 | 1.887 | 3.248 | 3.594 | 3.201 | 2.690 | 2.047 | 2.869 | 559 | 1.466 |
| Staff expenses | -3.454 | -3.059 | -3.233 | -2.858 | -3.029 | -2.602 | -2.562 | -2.743 | -2.636 | -2.611 | -2.252 | -1.819 | -1.860 | -1.784 |
| EBITDA | -219 | 1.462 | 1.050 | -2.095 | 535 | -715 | 686 | 851 | 565 | 80 | -205 | 1.050 | -1.301 | -318 |
| Depreciation & amort. | -557 | -402 | -383 | -383 | -166 | -235 | -235 | -224 | -155 | -142 | -71 | -53 | -29 | -15 |
| EBIT | -776 | 1.059 | 667 | -2.478 | 369 | -950 | 451 | 627 | 410 | -62 | -276 | 997 | -1.330 | -333 |
| Net financials | 118 | -7 | -11 | -25 | -32 | -76 | -65 | -29 | 11 | -10 | -45 | -30 | 6 | -29 |
| Profit before tax | -658 | 1.052 | 656 | -2.502 | 337 | -1.026 | 386 | 599 | 421 | -71 | -321 | 967 | -1.324 | -362 |
| Tax | -251 | 259 | 158 | -554 | 76 | -223 | 85 | 132 | 93 | -15 | -69 | 213 | -291 | -73 |
| Net profit | -406 | 794 | 499 | -1.948 | 261 | -804 | 301 | 467 | 328 | -56 | -252 | 754 | -1.033 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.426 | 8.018 | 8.769 | 6.480 | 7.133 | 7.579 | 6.204 | 6.604 | 6.603 | 5.028 | 5.169 | 5.188 | 4.191 | 4.122 |
| Equity | 5.796 | 6.589 | 7.088 | 5.140 | 5.402 | 4.598 | 4.899 | 5.366 | 5.693 | 3.937 | 3.685 | 4.439 | 3.407 | 3.117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.231 | 960 | 1.200 | 939 | 1.331 | 2.581 | 905 | 807 | 509 | 691 | 1.084 | 349 | 384 | 605 |
| Total debt | 1.231 | 960 | 1.200 | 939 | 1.331 | 2.581 | 905 | 838 | 509 | 691 | 1.084 | 349 | 384 | 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
HC Management | Management | 1988 | — | — |
NL Audit | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
HC Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KALLERUP MASKINUDLEJNING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Helmer Cajus Olsen | Management | 0 companies |
| Niels Lynge Pedersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Cajus Olsen | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Erling Landeværn Kristensen | Board of Directors | 0 companies |
| Håkun Andreas Djurhuus | Chairman | 0 companies |
| Birgit Olsen | Chairman | 0 companies |
| Rolf Lindegaard Gregersen | Chairman | 0 companies |
| Henrik Landeværn Kristensen | Board of Directors | 0 companies |
| Stig Gøtzsche | Board of Directors | 0 companies |
| Stig Landeværn Kristensen | Board of Directors | 0 companies |
| Hans Peder Landeværn Kristensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |