| Revenue | DKK 47,6M | +3% |
| EBITDA | DKK 8,2M | -17% |
| Net profit | DKK 3,2M | -33% |
| Total assets | DKK 32,3M | +24% |
| Equity | DKK 17,8M | +21% |
| Employees | 224 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.129 | 10.163 | 11.492 | 13.293 | 13.941 | 18.589 | 18.708 | 24.955 | 27.884 | 31.018 | 31.449 | 46.156 | 47.555 |
| Staff expenses | -11.593 | -8.656 | -9.321 | -11.238 | -12.639 | -15.789 | -17.189 | -21.426 | -25.305 | -25.929 | -29.746 | -36.229 | -39.356 |
| EBITDA | 2.536 | 1.507 | 2.171 | 2.055 | 1.302 | 2.799 | 1.519 | 3.529 | 2.579 | 5.089 | 1.703 | 9.927 | 8.191 |
| Depreciation & amort. | -1.117 | -1.070 | -847 | -936 | -1.204 | -1.669 | -1.650 | -1.257 | -1.764 | -1.663 | -2.208 | -2.704 | -3.304 |
| EBIT | 1.420 | 437 | 1.324 | 1.119 | 98 | 1.131 | -131 | 2.272 | 814 | 3.426 | -505 | 7.223 | 4.887 |
| Net financials | -37 | -18 | -10 | -5 | -69 | -81 | -19 | -202 | -161 | -136 | -198 | -821 | -579 |
| Profit before tax | 1.383 | 418 | 1.314 | 1.115 | 29 | 1.050 | -150 | 2.070 | 653 | 3.289 | -702 | 6.402 | 4.308 |
| Tax | 359 | 149 | 350 | 255 | 33 | 220 | -86 | 460 | 146 | 730 | -580 | 1.658 | 1.127 |
| Net profit | 1.024 | 269 | 963 | 859 | -4 | 831 | -64 | 1.610 | 507 | 2.559 | -122 | 4.744 | 3.181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.317 | 4.062 | 5.475 | 6.297 | 6.601 | 8.083 | 7.983 | 15.709 | 17.906 | 23.918 | 23.022 | 26.109 | 32.292 |
| Equity | 2.544 | 2.813 | 3.776 | 4.636 | 4.632 | 5.462 | 5.398 | 7.008 | 7.515 | 10.074 | 9.952 | 14.696 | 17.755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.773 | 1.249 | 1.699 | 1.661 | 1.970 | 2.621 | 2.585 | 8.380 | 9.924 | 12.646 | 12.453 | 10.594 | 13.383 |
| Total debt | 1.773 | 1.249 | 1.699 | 1.661 | 1.970 | 2.621 | 2.585 | 8.380 | 9.924 | 12.646 | 12.453 | 10.594 | 13.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2000 | — | — |
FE Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOK SHOP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Heske | Management | 0 companies |
| Finn Erik Rasmussen | Audit | 0 companies |