| Revenue | DKK 536K | -414% |
| EBITDA | DKK 489K | +296% |
| Net profit | DKK 462K | +330% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -51K | +90% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.250 | 465 | 1.464 | 1.837 | 1.282 | 1.095 | 1.134 | 904 | 816 | -171 | 536 |
| Staff expenses | -1.526 | -850 | -906 | -1.334 | -1.291 | -1.174 | -996 | -1.006 | -958 | -79 | -0 |
| EBITDA | -276 | -384 | 557 | 503 | -9 | -79 | 138 | -102 | -171 | -249 | 489 |
| Depreciation & amort. | -179 | -102 | -92 | 113 | 113 | 31 | -31 | -30 | -9 | -0 | -0 |
| EBIT | -455 | -486 | 466 | 390 | -121 | -110 | 107 | -132 | -180 | -249 | 489 |
| Net financials | 34 | -11 | -39 | -31 | -13 | -43 | -46 | 3 | -44 | -10 | -0 |
| Profit before tax | -421 | -497 | 427 | 359 | -83 | -153 | 140 | -129 | -224 | -259 | 489 |
| Tax | -102 | 16 | -20 | 85 | 27 | 27 | 39 | 33 | 24 | -58 | 26 |
| Net profit | -319 | -513 | 447 | 274 | -110 | -180 | 100 | -162 | -248 | -201 | 462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.254 | 1.125 | 1.604 | 1.665 | 656 | 711 | 1.108 | 832 | 643 | 215 | 0 |
| Equity | 1.358 | 167 | 614 | 587 | 177 | -3 | 97 | -65 | -313 | -514 | -51 |
| Long-term debt | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 896 | 958 | 990 | 1.012 | 479 | 713 | 1.011 | 897 | 956 | 728 | 51 |
| Total debt | 896 | 958 | 990 | 1.077 | 479 | 713 | 1.011 | 897 | 956 | 728 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2020 | — | — |
TD Founder | Founder | 1990 | — | — |
KA Founder | Founder | 1990 | — | — |
JD Management | Management | 2013 | — | — |
ON Founder | Founder | 1990 | — | — |
SC Founder | Founder | 1990 | — | — |
MN Management | Management | 1996 | — | — |
JN Management | Management | 1996 | — | — |
TK Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKILI HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
HEKIMA HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
PRO KØLETEKNIK A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kragerup | Management | 0 companies |
| Torben Dall | Founder | 0 companies |
| Klaus Alfred Sander | Founder | 0 companies |
| Jimmi Dan Nørløv | Management | 0 companies |
| Ole Nielsen | Founder | 0 companies |
| Søren Christensen | Founder | 0 companies |
| Mads Nørløv | Management | 0 companies |
| Jens Nørløv | Management | 0 companies |
| Tonny Krantz | Management | 0 companies |
| Leif Gunnar Puurlund | Board of Directors | 0 companies |
| Peter Heilesen | Board of Directors | 0 companies |
| Tom Høeg Andersen | Board of Directors | 0 companies |
| Jimmy Feldt Mynster | Board of Directors | 0 companies |