| Revenue | DKK 26,7M | +25% |
| EBITDA | DKK -1,5M | -175% |
| Net profit | DKK -1,7M | -212% |
| Total assets | DKK 10,4M | +39% |
| Equity | DKK 1,7M | -50% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.245 | 21.309 | 21.422 | 20.946 | 20.007 | 20.051 | 21.650 | 23.127 | 21.338 | 26.689 |
| Staff expenses | -15.594 | -19.556 | -20.658 | -19.832 | -19.488 | -19.411 | -21.153 | -22.637 | -19.268 | -28.237 |
| EBITDA | 651 | 1.753 | 741 | 1.135 | 519 | 640 | 497 | 489 | 2.070 | -1.548 |
| Depreciation & amort. | -50 | -41 | -57 | -65 | -62 | -63 | -68 | -68 | -74 | -0 |
| EBIT | 600 | 1.712 | 683 | 1.070 | 456 | 576 | 429 | 421 | 1.996 | -1.548 |
| Net financials | -196 | -348 | -161 | -146 | -141 | -161 | -78 | -85 | -38 | -140 |
| Profit before tax | 405 | 1.363 | 522 | 924 | 316 | 415 | 350 | 336 | 1.957 | -1.689 |
| Tax | 118 | 290 | 162 | 215 | 122 | 133 | 115 | 109 | 450 | -0 |
| Net profit | 287 | 1.074 | 363 | 676 | 183 | 276 | 244 | 227 | 1.508 | -1.689 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.335 | 5.140 | 6.347 | 5.981 | 6.771 | 6.736 | 7.511 | 7.157 | 7.453 | 10.354 |
| Equity | 931 | 2.005 | 931 | 931 | 1.114 | 1.389 | 1.633 | 1.859 | 3.364 | 1.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.404 | 3.135 | 5.416 | 5.050 | 5.657 | 5.343 | 5.878 | 5.297 | 4.089 | 8.679 |
| Total debt | 3.404 | 3.135 | 5.416 | 5.050 | 5.657 | 5.343 | 5.878 | 5.297 | 4.089 | 8.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
MK Management | Management | 2021 | — | — |
MK Management | Management | 2020 | — | — |
CR Audit | Audit | 1998 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KROGH-JENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mathilde Krogh-Jensen | Management | 0 companies |
| Martin Krogh-Jensen | Management | 0 companies |
| Censor Revision | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |