| Revenue | DKK 5,3M | +22% |
| EBITDA | DKK 1,2M | +526% |
| Net profit | DKK 925K | +514% |
| Total assets | DKK 2,8M | +42% |
| Equity | DKK 2,1M | +57% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.528 | 2.133 | 2.564 | 2.160 | 1.978 | 2.311 | 2.266 | 2.894 | 3.117 | 5.219 | 4.747 | 5.300 | 4.375 | 5.349 |
| Staff expenses | -1.676 | -2.039 | -2.119 | -1.457 | -1.492 | -1.611 | -1.679 | -2.129 | -2.386 | -3.295 | -3.950 | -4.422 | -4.185 | -4.164 |
| EBITDA | -149 | 94 | 445 | 703 | 487 | 700 | 587 | 765 | 730 | 1.924 | 796 | 878 | 189 | 1.185 |
| Depreciation & amort. | -14 | -14 | -26 | -31 | -29 | -22 | -5 | -7 | -28 | -28 | -22 | -0 | -0 | -0 |
| EBIT | -163 | 80 | 419 | 672 | 457 | 678 | 582 | 758 | 702 | 1.895 | 774 | 878 | 189 | 1.185 |
| Net financials | 7 | 2 | 8 | 3 | 0 | -0 | -5 | -5 | -6 | -8 | -9 | 4 | 5 | 1 |
| Profit before tax | -156 | 82 | 427 | 676 | 457 | 677 | 577 | 752 | 696 | 1.888 | 765 | 882 | 194 | 1.187 |
| Tax | -38 | 24 | 110 | 157 | 111 | 156 | 133 | 169 | 154 | 418 | 168 | 194 | 44 | 262 |
| Net profit | -118 | 58 | 317 | 519 | 346 | 521 | 444 | 583 | 541 | 1.470 | 597 | 687 | 151 | 925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.096 | 1.109 | 1.726 | 1.738 | 1.534 | 1.695 | 1.659 | 1.917 | 2.635 | 3.237 | 2.324 | 3.078 | 2.001 | 2.838 |
| Equity | 405 | 463 | 500 | 1.019 | 864 | 1.036 | 980 | 1.123 | 1.054 | 2.004 | 1.601 | 1.888 | 1.359 | 2.133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 691 | 646 | 1.226 | 719 | 670 | 659 | 679 | 794 | 1.338 | 1.233 | 723 | 1.190 | 642 | 705 |
| Total debt | 691 | 646 | 1.226 | 719 | 670 | 659 | 679 | 794 | 1.580 | 1.233 | 723 | 1.190 | 642 | 705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KZ Management | Management | 2000 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOGIS HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
Kristian Reinevald Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Zartov | Management | 0 companies |
| Kristian Reinevald | Chief Executive Officer | 0 companies |
| Bent Aage Madsen | Management | 0 companies |
| Lotte Kjærgaard Søndergaard | Chairman | 0 companies |
| Michael Nørager | Chairman | 0 companies |
| Lars Ternholt-Pedersen | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Chairman | 0 companies |