| Revenue | DKK 61,4M | +3% |
| EBITDA | DKK 11,2M | -20% |
| Net profit | DKK 5,9M | +23% |
| Total assets | DKK 88,7M | +16% |
| Equity | DKK 24M | +33% |
| Employees | 128 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.399 | 26.466 | 28.729 | 37.365 | 34.925 | 34.004 | 36.476 | 40.275 | 60.226 | 34.754 | 43.428 | 59.505 | 61.368 |
| Staff expenses | -22.585 | -23.187 | -22.547 | -23.752 | -24.090 | -25.453 | -29.544 | -31.081 | -34.653 | -20.899 | -41.402 | -44.918 | -50.171 |
| EBITDA | 4.795 | 2.613 | 6.085 | 13.613 | 10.716 | 8.115 | 6.932 | 9.194 | 25.573 | 13.607 | 2.026 | 14.032 | 11.179 |
| Depreciation & amort. | 2.409 | -2.397 | -2.188 | -2.515 | -2.209 | -2.538 | -3.384 | -4.185 | -4.199 | -2.667 | -4.154 | -4.122 | -3.086 |
| EBIT | 2.387 | 216 | 3.897 | 11.098 | 8.508 | 5.578 | 3.547 | 5.008 | 21.374 | 10.940 | -2.128 | 9.910 | 8.093 |
| Net financials | 640 | -197 | -473 | -357 | -506 | -1.278 | -1.527 | -1.785 | -1.161 | -888 | -1.584 | -2.593 | -3.603 |
| Profit before tax | 3.027 | 18 | 3.423 | 10.741 | 8.002 | 4.300 | 2.021 | 3.223 | 20.214 | 10.052 | -3.712 | 7.317 | 4.490 |
| Tax | 757 | -569 | 863 | 2.324 | 1.808 | 964 | 466 | 736 | 4.464 | 1.925 | -772 | 2.505 | -1.421 |
| Net profit | 2.270 | 587 | 2.561 | 8.417 | 6.194 | 3.336 | 1.554 | 2.488 | 15.750 | 8.127 | -2.940 | 4.812 | 5.911 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68.581 | 70.617 | 73.218 | 72.507 | 66.753 | 66.258 | 71.815 | 76.862 | 115.366 | 78.829 | 60.312 | 76.780 | 88.716 |
| Equity | 16.012 | 14.328 | 16.302 | 22.158 | 19.936 | 14.274 | 12.211 | 14.699 | 30.449 | 16.174 | 13.234 | 18.046 | 23.956 |
| Long-term debt | 14.867 | 17.238 | 15.555 | 14.550 | 13.171 | 16.178 | 14.296 | 15.692 | 18.173 | 1.902 | 808 | 492 | 196 |
| Short-term debt | 32.648 | 34.574 | 36.746 | 31.139 | 28.895 | 30.780 | 39.681 | 40.187 | 60.504 | 57.732 | 44.174 | 56.309 | 63.171 |
| Total debt | 47.515 | 51.812 | 52.300 | 45.689 | 42.066 | 46.958 | 53.977 | 55.879 | 78.677 | 59.634 | 44.981 | 56.802 | 63.367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2021 | — | — |
FB | Audit | 1975 | — | — |
AB Management | Management | 2002 | — | — |
ED Management | Management | 1975 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MD Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
K. A. INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Stöppel | Management | 0 companies |
| Flemming Bølling Johansen | Audit | 0 companies |
| Anette Blankenborg | Management | 0 companies |
| Erik Dalby | Management | 0 companies |
| Kim Bruun Andreasen | Chief Executive Officer | 0 companies |
| Morten Dalby | Management | 0 companies |
| Henrik Busch | Chairman | 0 companies |
| Arno Petrus Johannes van der Heijden | Board of Directors | 0 companies |
| Torben Carl Schwabe | Board of Directors | 0 companies |
| Arie Verstoep | Board of Directors | 0 companies |
| Michael Brandt Hallen | Board of Directors | 0 companies |
| Martin Ronaldus Johannes Marcus Diks | Chairman | 0 companies |
| Frank Siim Sørensen | Board of Directors | 0 companies |
| Tina Susie Andreasen | Board of Directors | 0 companies |
| Henrik Dalby | Board of Directors | 0 companies |
| Mikkel Vendelin Olesen | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Claus Østergaard | Board of Directors | 0 companies |
| Susanne Pia Bødker | Board of Directors | 0 companies |
| Begitte Katrine Dalby | Board of Directors | 0 companies |
| Allan Nielsen | Board of Directors | 0 companies |
| Poul Præstegaard Skadhede | Board of Directors | 0 companies |
| Stefan Eli Kirkedal Kristensen | Board of Directors | 0 companies |
| John Toftgaard Hansen | Board of Directors | 0 companies |
| Michael Lindhart Løve | Board of Directors | 0 companies |
| Klaus Michael Vestergaard | Board of Directors | 0 companies |
| Finn Hartmann | Chairman | 0 companies |