| Revenue | DKK 10,6M | -47% |
| EBITDA | DKK -634K | -109% |
| Net profit | DKK -617K | -111% |
| Total assets | DKK 6,2M | -62% |
| Equity | DKK 2,5M | -69% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 1.581 | 116 | 2.372 | 12.705 | 11.672 | 12.694 | 11.425 | 10.000 | 14.966 | 12.538 | 20.059 | 10.606 |
| Staff expenses | -0 | -0 | -0 | -0 | -12.480 | -11.018 | -11.671 | -11.140 | -8.084 | -7.887 | -9.678 | -12.648 | -11.240 |
| EBITDA | 502 | 1.581 | 116 | 2.341 | 222 | 654 | 1.022 | 285 | 1.916 | 7.073 | 2.861 | 7.399 | -634 |
| Depreciation & amort. | -93 | -128 | 130 | 137 | -101 | -68 | -188 | 0 | -42 | -80 | -101 | -139 | -161 |
| EBIT | 409 | 1.452 | -14 | 2.203 | 121 | 585 | 834 | 285 | 1.875 | 6.993 | 2.760 | 7.259 | -795 |
| Net financials | 22 | 39 | 10 | 51 | 82 | -118 | -65 | -95 | -98 | -245 | -64 | -46 | 26 |
| Profit before tax | 431 | 1.491 | -4 | 2.254 | 203 | 468 | 770 | 190 | 1.777 | 6.748 | 2.695 | 7.213 | -768 |
| Tax | 109 | 373 | -4 | 531 | 58 | 109 | 170 | 45 | 402 | 1.500 | 869 | 1.362 | -151 |
| Net profit | 322 | 1.118 | -0 | 1.723 | 145 | 359 | 599 | 146 | 1.375 | 5.248 | 1.826 | 5.851 | -617 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.069 | 6.401 | 3.946 | 6.624 | 6.125 | 7.635 | 7.603 | 4.027 | 8.348 | 11.823 | 12.399 | 16.330 | 6.222 |
| Equity | 1.000 | 1.000 | 1.000 | 1.000 | 1.145 | 1.159 | 1.758 | 1.153 | 2.528 | 6.776 | 4.102 | 8.154 | 2.537 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.057 | 5.302 | 2.814 | 5.531 | 4.842 | 6.228 | 5.613 | 2.874 | 5.531 | 4.987 | 7.367 | 8.025 | 2.989 |
| Total debt | 3.057 | 5.302 | 2.814 | 5.531 | 4.842 | 6.228 | 5.613 | 2.874 | 5.531 | 4.987 | 7.367 | 8.025 | 2.989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EY Founder | Founder | 1999 | — | — |
JB Founder | Founder | 1999 | — | — |
FB Management | Management | 2016 | — | — |
NK Management | Management | 2017 | — | — |
CK Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-K Holding ApS | Company | 100.0% | 100.0% | 2017 |
KOCK PETERSEN HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
BURMAN HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Yngve Burman | Founder | 0 companies |
| Jesper Bjerre | Founder | 0 companies |
| Finn Bjarne Petersen | Management | 0 companies |
| Nikolaj Krause | Management | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |
| Ernst Carl Peter Scheibel | Chairman | 0 companies |
| Cecilie Krause | Chairman | 0 companies |
| Anders Hemmet Nielsen | Board of Directors | 0 companies |
| Lone Birgitte Burman | Board of Directors | 0 companies |
| Frank Holmstrup | Board of Directors | 0 companies |