| Revenue | DKK 3,7M | -4% |
| EBITDA | DKK 316K | -27% |
| Net profit | DKK 127K | -50% |
| Total assets | DKK 4M | -4% |
| Equity | DKK 2,7M | +2% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.156 | 2.487 | 2.816 | 2.807 | 3.272 | 2.883 | 3.394 | 3.027 | 3.837 | 3.569 | 3.450 | 3.906 | 3.739 |
| Staff expenses | -1.861 | -2.196 | -2.227 | -2.565 | -2.529 | -2.743 | -2.919 | -2.980 | -2.969 | -2.939 | -3.099 | -3.473 | -3.422 |
| EBITDA | 295 | 291 | 589 | 242 | 743 | 140 | 475 | 47 | 868 | 630 | 351 | 433 | 316 |
| Depreciation & amort. | -108 | -109 | -109 | -125 | -169 | -162 | -179 | -181 | -171 | -159 | -127 | -70 | -55 |
| EBIT | 187 | 182 | 480 | 117 | 574 | -21 | 296 | -134 | 697 | 471 | 224 | 363 | 261 |
| Net financials | -32 | -18 | -11 | -17 | -20 | -18 | -19 | -15 | -17 | -18 | -20 | -26 | -35 |
| Profit before tax | 155 | 164 | 469 | 100 | 554 | -39 | 277 | -149 | 680 | 453 | 205 | 337 | 226 |
| Tax | 35 | 48 | 94 | 36 | 129 | 3 | 76 | -17 | 171 | 124 | 65 | 86 | 99 |
| Net profit | 120 | 116 | 375 | 64 | 426 | -42 | 201 | -132 | 509 | 329 | 140 | 251 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.961 | 2.926 | 3.340 | 3.341 | 3.807 | 3.641 | 4.032 | 3.503 | 4.701 | 4.215 | 3.994 | 4.144 | 3.958 |
| Equity | 909 | 1.025 | 1.400 | 1.414 | 1.790 | 1.697 | 1.848 | 1.662 | 2.116 | 2.388 | 2.471 | 2.663 | 2.729 |
| Long-term debt | 858 | 858 | 858 | 858 | 858 | 858 | 858 | 792 | 704 | 616 | 528 | 447 | 287 |
| Short-term debt | 1.069 | 870 | 885 | 857 | 949 | 885 | 1.139 | 889 | 1.732 | 1.075 | 867 | 896 | 785 |
| Total debt | 1.927 | 1.727 | 1.742 | 1.714 | 1.807 | 1.743 | 1.997 | 1.681 | 2.437 | 1.691 | 1.396 | 1.344 | 1.072 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH | Audit | 2000 | — | — |
| Audit | 1992 | — | — | |
EM Audit | Audit | 1992 | — | — |
KE Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Helmo Madsen | Audit | 0 companies |
| Flemming Robert Gustav Adolph | Audit | 0 companies |
| Erik Munk | Audit | 0 companies |
| Karl Erik Uldahl Gjelstrup | Founder | 0 companies |
| Jørgen Cosmus | Board of Directors | 0 companies |