| Revenue | DKK 13,4M | +3% |
| EBITDA | DKK 1,1M | -56% |
| Net profit | DKK 627K | -62% |
| Total assets | DKK 11M | -14% |
| Equity | DKK 3M | -22% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.530 | -2.001 | -3.361 | 9.982 | 7.919 | 9.196 | 7.196 | 6.842 | 13.160 | 10.110 | 8.564 | 13.407 | 12.998 | 13.392 |
| Staff expenses | -0 | -0 | -0 | -6.909 | -6.879 | -8.049 | -6.604 | -6.371 | -10.037 | -8.497 | -7.227 | -11.540 | -10.518 | -12.270 |
| EBITDA | 1.480 | -457 | -1.203 | 3.019 | 1.040 | 1.146 | 591 | 432 | 3.123 | 1.613 | 1.328 | 1.782 | 2.448 | 1.081 |
| Depreciation & amort. | -0 | -0 | -0 | -172 | -172 | -188 | -237 | -220 | -247 | -323 | -316 | -285 | -281 | -214 |
| EBIT | 1.480 | -457 | -1.203 | 2.847 | 867 | 958 | 354 | 213 | 2.875 | 1.290 | 1.011 | 1.497 | 2.167 | 867 |
| Net financials | 99 | -188 | -21 | 199 | 155 | 147 | 151 | 104 | 201 | 135 | 158 | 209 | -44 | -35 |
| Profit before tax | 1.579 | -500 | -1.182 | 3.046 | 1.022 | 1.105 | 505 | 317 | 3.077 | 1.425 | 1.169 | 1.706 | 2.123 | 832 |
| Tax | 405 | -130 | -294 | 709 | 233 | 269 | 120 | 75 | 685 | 319 | 264 | 402 | 479 | 205 |
| Net profit | 1.174 | -371 | -888 | 2.337 | 789 | 836 | 386 | 241 | 2.392 | 1.106 | 905 | 1.304 | 1.644 | 627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.397 | 13.881 | 11.152 | 13.929 | 20.362 | 24.934 | 10.330 | 7.445 | 11.542 | 7.230 | 11.335 | 15.789 | 12.743 | 10.968 |
| Equity | 3.420 | 2.621 | 3.139 | 4.589 | 2.892 | 2.939 | 2.325 | 2.181 | 4.333 | 3.038 | 2.844 | 3.247 | 3.892 | 3.018 |
| Long-term debt | 377 | 0 | 0 | 0 | 0 | 0 | 0 | 256 | 390 | 725 | 40 | 0 | 398 | 369 |
| Short-term debt | 4.287 | -10.801 | 7.597 | 8.543 | 16.803 | 21.367 | 7.253 | 4.544 | 5.851 | 3.077 | 7.875 | 11.281 | 7.119 | 6.569 |
| Total debt | 4.664 | -10.801 | 7.597 | 8.543 | 16.803 | 21.367 | 7.253 | 4.800 | 6.241 | 3.801 | 7.915 | 11.281 | 7.516 | 6.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
JK Management | Management | 2025 | — | — |
OK Chief Executive Officer | Chief Executive Officer | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JK Holding, Smørum ApS | Company | 66.7% | 25.0% | 2017 |
OKP HOLDING, SMØRUM ApS | Company | 15.0% | 66.7% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Kampmann | Management | 0 companies |
| Ole Kampmann | Chief Executive Officer | 0 companies |
| Niels-Jørn Raahauge Jørgensen | Board of Directors | 0 companies |
| Jens Møller Jensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |