| Revenue | DKK 942K | -6% |
| EBITDA | DKK -86K | -447% |
| Net profit | DKK -14K | -144% |
| Total assets | DKK 771K | -5% |
| Equity | DKK 468K | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.416 | 1.740 | 1.042 | 1.287 | 1.062 | 1.231 | 1.336 | 910 | 1.141 | 949 | 949 | 1.006 | 942 |
| Staff expenses | -891 | -995 | -1.003 | -1.017 | -1.034 | -1.104 | -1.047 | -1.118 | -887 | -931 | -1.010 | -1.022 | -1.028 |
| EBITDA | 194 | 303 | 39 | 270 | 29 | 127 | 289 | -208 | 254 | 18 | -61 | -16 | -86 |
| Depreciation & amort. | -86 | -105 | -114 | -71 | -28 | -34 | -44 | -51 | -47 | -36 | -21 | -2 | -8 |
| EBIT | 107 | 198 | -75 | 199 | 1 | 93 | 245 | -259 | 207 | -19 | -82 | -17 | -94 |
| Net financials | -11 | -4 | 3 | -11 | 5 | 10 | 0 | 40 | 50 | 55 | -49 | 67 | 82 |
| Profit before tax | 96 | 194 | -72 | 189 | 6 | 104 | 245 | -218 | 257 | 37 | -131 | 49 | -12 |
| Tax | 34 | 52 | -18 | 49 | 5 | 28 | 67 | -42 | 59 | 9 | -26 | 17 | 2 |
| Net profit | 63 | 142 | -53 | 140 | 1 | 76 | 178 | -176 | 198 | 27 | -105 | 32 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.076 | 1.265 | 1.034 | 1.097 | 843 | 853 | 1.092 | 604 | 982 | 911 | 802 | 811 | 771 |
| Equity | 429 | 570 | 517 | 657 | 556 | 577 | 681 | 330 | 528 | 555 | 450 | 482 | 468 |
| Long-term debt | 0 | 0 | 171 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 623 | 457 | 338 | 440 | 283 | 246 | 408 | 275 | 454 | 356 | 352 | 329 | 303 |
| Total debt | 623 | 671 | 509 | 440 | 283 | 246 | 408 | 275 | 454 | 356 | 352 | 329 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 2011 | — | — |
HK Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK KAUFMANN HOLDING APS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund | Audit | 0 companies |
| Henrik Kaufmann | Management | 0 companies |
| Iben Bølling Kaufmann | Chairman | 0 companies |
| Henrik Løvstrøm | Chairman | 0 companies |
| Agnes Vera Kaufmann | Board of Directors | 0 companies |