| Revenue | DKK 6,3M | +15% |
| EBITDA | DKK 1,1M | +238% |
| Net profit | DKK 680K | +1878% |
| Total assets | DKK 2,1M | +25% |
| Equity | DKK 889K | +29% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7.661 | — | 7.494 | 5.528 | 4.764 | 4.891 | 5.064 | 5.978 | 5.973 | 6.844 | 6.037 | 6.817 | 5.525 | 6.337 |
| Staff expenses | -6.939 | -0 | -5.141 | -5.039 | -4.377 | -4.304 | -4.666 | -5.224 | -5.396 | -6.250 | -5.440 | -6.124 | -5.189 | -5.198 |
| EBITDA | -106 | 0 | 506 | 489 | 387 | 587 | 399 | 754 | 577 | 540 | 598 | 693 | 337 | 1.139 |
| Depreciation & amort. | -308 | -0 | -199 | -138 | -156 | -171 | -265 | -331 | -309 | -230 | -245 | -274 | -256 | -226 |
| EBIT | -414 | 0 | 307 | 351 | 231 | 416 | 134 | 422 | 267 | 310 | 352 | 419 | 80 | 913 |
| Net financials | -28 | 0 | -23 | -10 | -15 | -11 | -18 | -29 | -17 | -12 | -11 | -18 | -19 | -22 |
| Profit before tax | -386 | 0 | 284 | 341 | 216 | 405 | 116 | 394 | 250 | 298 | 341 | 401 | 61 | 891 |
| Tax | -119 | -0 | 91 | 83 | 62 | 101 | 39 | 99 | 67 | 75 | 92 | 101 | 27 | 211 |
| Net profit | -267 | 0 | 193 | 258 | 154 | 303 | 77 | 294 | 184 | 223 | 249 | 300 | 34 | 680 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.987 | 0 | 2.129 | 2.214 | 2.042 | 2.131 | 2.669 | 2.307 | 2.736 | 2.191 | 2.484 | 2.493 | 1.662 | 2.076 |
| Equity | 473 | 0 | 489 | 567 | 521 | 624 | 501 | 596 | 563 | 560 | 581 | 649 | 689 | 889 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.514 | 0 | 1.640 | 1.643 | 1.509 | 1.498 | 2.130 | 1.555 | 2.173 | 1.623 | 1.887 | 1.820 | 952 | 1.176 |
| Total debt | -2.514 | 0 | 1.640 | 1.643 | 1.509 | 1.498 | 2.130 | 1.688 | 2.173 | 1.623 | 1.887 | 1.820 | 952 | 1.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2025 | — | — |
PN Audit | Audit | 1988 | — | — |
FB Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2024 | |
Khemnits Holding ApS | Company | 25.0% | 25.0% | 2025 |
N. B. TEGNESTUEN ApS | Company | 33.3% | 33.3% | 2013 |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Helene Chemnitz Bjerregaard | Management | 0 companies |
| Peder Noe | Audit | 0 companies |
| Flemming Bjørn Christiansen | Founder | 0 companies |