| Revenue | DKK 7,6M | +15% |
| EBITDA | DKK 2,4M | +73% |
| Net profit | DKK 1,8M | +78% |
| Total assets | DKK 5,6M | +57% |
| Equity | DKK 2,5M | +45% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.652 | 2.891 | 3.644 | 3.198 | 3.095 | 3.351 | 3.271 | 6.643 | 7.610 |
| Staff expenses | -3.031 | -2.470 | -2.601 | -2.734 | -2.609 | -2.533 | -2.901 | -5.260 | -5.221 |
| EBITDA | -380 | 421 | 1.043 | 464 | 474 | 818 | 369 | 1.383 | 2.390 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -86 |
| EBIT | -380 | 421 | 1.043 | 464 | 474 | 818 | 369 | 1.307 | 2.304 |
| Net financials | -8 | -7 | -4 | -8 | -7 | -8 | -15 | -16 | -29 |
| Profit before tax | -209 | 414 | 1.039 | 456 | 467 | 811 | 354 | 1.291 | 2.275 |
| Tax | 90 | 111 | 266 | 116 | 116 | 188 | 87 | 296 | 508 |
| Net profit | -298 | 303 | 773 | 340 | 351 | 622 | 267 | 994 | 1.767 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.758 | 1.819 | 2.845 | 2.823 | 2.216 | 2.535 | 2.912 | 3.561 | 5.587 |
| Equity | 404 | 706 | 1.279 | 844 | 855 | 1.122 | 771 | 1.698 | 2.471 |
| Long-term debt | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 118 | 298 |
| Short-term debt | 1.354 | 1.113 | 1.550 | 1.977 | 1.361 | 1.412 | 2.125 | 1.725 | 2.793 |
| Total debt | 1.354 | 1.113 | 1.565 | 1.977 | 1.361 | 1.412 | 2.125 | 1.843 | 3.091 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2001 | — | — |
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
DN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
UK Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
TV Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØST HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
Y ApS | Company | 10.0% | 10.0% | 2019 |
LOJSENS HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
MIDT HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Gösta Öberg | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Dennis Nielsen | Chief Executive Officer | 0 companies |
| Ulrik Knudsen | Chief Executive Officer | 0 companies |
| Torben Vestergaard | Management | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Martin Hansen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Stig Schyberg | Board of Directors | 0 companies |
| Jens Therkildsen | Board of Directors | 0 companies |
| Thomas Solvang | Chairman | 0 companies |
| Preben Jakobsen | Board of Directors | 0 companies |