| Revenue | DKK 6,4M | -11% |
| EBITDA | DKK 908K | -52% |
| Net profit | DKK 615K | -55% |
| Total assets | DKK 5,8M | -7% |
| Equity | DKK 3,8M | -9% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.354 | 6.717 | 8.748 | 8.726 | 8.505 | 8.552 | 8.332 | 7.677 | 8.553 | 7.748 | 8.667 | 7.229 | 6.405 |
| Staff expenses | -5.616 | -5.279 | -5.998 | -6.690 | -6.147 | -6.306 | -6.066 | -6.278 | -5.531 | -6.099 | -6.602 | -5.337 | -5.497 |
| EBITDA | 2.738 | 1.438 | 2.750 | 2.036 | 2.358 | 2.245 | 2.266 | 1.399 | 3.021 | 1.649 | 2.065 | 1.892 | 908 |
| Depreciation & amort. | -262 | -240 | -253 | -267 | -205 | -156 | -163 | -85 | -69 | -67 | -162 | -130 | -144 |
| EBIT | 2.476 | 1.198 | 2.497 | 1.769 | 2.153 | 2.089 | 2.104 | 1.314 | 2.952 | 1.582 | 1.902 | 1.762 | 764 |
| Net financials | 7 | -12 | 35 | 17 | -2 | 58 | -7 | -10 | -27 | -28 | -22 | 3 | 28 |
| Profit before tax | 2.483 | 1.186 | 2.531 | 1.786 | 2.152 | 2.146 | 2.097 | 1.303 | 2.925 | 1.554 | 1.881 | 1.765 | 791 |
| Tax | 621 | 300 | 622 | 422 | 481 | 476 | 465 | 292 | 645 | 344 | 475 | 389 | 176 |
| Net profit | 1.862 | 886 | 1.910 | 1.364 | 1.671 | 1.670 | 1.633 | 1.012 | 2.280 | 1.211 | 1.406 | 1.376 | 615 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.397 | 5.699 | 6.847 | 6.471 | 6.834 | 7.284 | 6.048 | 6.155 | 7.780 | 5.746 | 5.878 | 6.243 | 5.787 |
| Equity | 1.807 | 2.693 | 4.102 | 3.966 | 4.637 | 4.808 | 3.940 | 3.572 | 4.351 | 3.562 | 3.968 | 4.144 | 3.759 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.590 | 3.006 | 2.745 | 2.505 | 2.197 | 2.477 | 2.107 | 2.584 | 3.428 | 2.161 | 1.893 | 2.089 | 2.014 |
| Total debt | 4.590 | 3.006 | 2.745 | 2.505 | 2.197 | 2.477 | 2.107 | 2.584 | 3.428 | 2.161 | 1.893 | 2.089 | 2.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1997 | — | — |
EM Founder | Founder | 1997 | — | — |
| Audit | 1997 | — | — | |
JA Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SACK Vejle ApS | Company | 90.0% | 90.0% | 2024 |
K Kongsted Holding ApS | Company | 10.0% | 10.0% | 2019 |
SACK Vejle ApS | Company | 90.0% | 90.0% | 2023 |
SACK Vejle ApS | Company | 90.0% | 90.0% | 2001 |
K Kongsted ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Mørk | Management | 0 companies |
| Erling Mørk | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jan Allan Nielsen | Audit | 0 companies |