| Revenue | DKK 1,6M | -46% |
| EBITDA | DKK -181K | -116% |
| Net profit | DKK 165K | -90% |
| Total assets | DKK 625K | -80% |
| Equity | DKK 268K | -87% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.782 | 3.428 | 3.134 | 3.158 | 2.121 | 2.382 | 5.069 | 3.353 | 2.882 | 2.806 | 3.370 | 3.005 | 1.620 |
| Staff expenses | -2.211 | -2.443 | -2.525 | -2.602 | -1.992 | -2.046 | -1.958 | -1.799 | -1.880 | -1.826 | -1.865 | -1.841 | -1.800 |
| EBITDA | 571 | 985 | 608 | 556 | 116 | 337 | 3.111 | 1.554 | 1.003 | 980 | 1.505 | 1.164 | -181 |
| Depreciation & amort. | 58 | 49 | 41 | -21 | -19 | -62 | -50 | -49 | -11 | -11 | -19 | -27 | -41 |
| EBIT | 513 | 936 | 567 | 535 | 97 | 275 | 3.061 | 1.504 | 992 | 970 | 1.486 | 1.137 | -222 |
| Net financials | -13 | 146 | 1.922 | -537 | -488 | -26 | -358 | 202 | 305 | 621 | 116 | 901 | 443 |
| Profit before tax | 500 | 1.082 | 2.489 | -3 | -390 | 249 | 2.703 | 1.707 | 1.297 | 1.591 | 1.601 | 2.038 | 221 |
| Tax | 127 | 275 | 211 | 3 | -82 | 60 | 595 | 385 | 290 | 353 | 354 | 454 | 55 |
| Net profit | 374 | 806 | 2.278 | -6 | -308 | 189 | 2.108 | 1.322 | 1.007 | 1.238 | 1.247 | 1.584 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.252 | 3.263 | 5.402 | 5.257 | 3.274 | 3.776 | 7.096 | 3.581 | 2.774 | 3.132 | 3.158 | 3.187 | 625 |
| Equity | 501 | 507 | 2.785 | 504 | 196 | 384 | 2.493 | 1.822 | 1.509 | 1.747 | 1.754 | 2.088 | 268 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.751 | 2.756 | 2.617 | 4.753 | 3.078 | 3.392 | 4.604 | 1.759 | 1.264 | 1.385 | 1.403 | 1.099 | 356 |
| Total debt | 1.751 | 2.756 | 2.617 | 4.753 | 3.078 | 3.392 | 4.604 | 1.759 | 1.264 | 1.385 | 1.403 | 1.099 | 356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRAAGAARD & BANG ApS | Company | 50.0% | 50.0% | 2001 |
KIILERICH HOLDING ApS | Company | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Braagaard Bang | Management | 0 companies |
| Jørgen Petersen | Board of Directors | 0 companies |
| Peter Kiilerich | Chairman | 0 companies |
| Ove Kiilerich | Chairman | 0 companies |
| Ulrik Kenneth Larsen | Board of Directors | 0 companies |