| Revenue | DKK 6,3M | +26% |
| EBITDA | DKK 2,1M | +39% |
| Net profit | DKK 1,9M | +43% |
| Total assets | DKK 14,4M | +40% |
| Equity | DKK 3,1M | +14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.005 | 2.883 | 3.116 | — | 3.687 | 3.716 | 3.449 | 3.907 | 4.606 | 4.572 | 4.909 | 4.978 | 6.286 |
| Staff expenses | -2.775 | -2.955 | -2.902 | -2.919 | -2.886 | -2.919 | -2.893 | -3.462 | -3.639 | -3.825 | -3.820 | -3.436 | -4.149 |
| EBITDA | 230 | -72 | 214 | 490 | 801 | 798 | 556 | 445 | 967 | 747 | 1.089 | 1.542 | 2.137 |
| Depreciation & amort. | 114 | 92 | 92 | -49 | -58 | -56 | -53 | -36 | -44 | -60 | -83 | -77 | -86 |
| EBIT | 116 | -164 | 123 | 441 | 743 | 742 | 503 | 409 | 924 | 687 | 1.006 | 1.465 | 2.051 |
| Net financials | -30 | 80 | 31 | 19 | -58 | 59 | -38 | -30 | 63 | -61 | -25 | 240 | 383 |
| Profit before tax | 86 | -84 | 153 | 460 | 686 | 801 | 465 | 379 | 987 | 626 | 981 | 1.705 | 2.435 |
| Tax | 21 | -20 | 46 | 110 | 151 | 202 | 103 | 84 | 218 | 140 | 217 | 377 | 541 |
| Net profit | 65 | -64 | 107 | 350 | 534 | 599 | 362 | 295 | 769 | 487 | 765 | 1.328 | 1.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.183 | 3.517 | 4.042 | 3.534 | 4.797 | 5.905 | 4.715 | 3.060 | 4.981 | 2.669 | 2.914 | 10.292 | 14.382 |
| Equity | 1.588 | 1.524 | 1.631 | 1.981 | 1.516 | 2.115 | 1.476 | 871 | 1.640 | 1.127 | 1.391 | 2.719 | 3.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 22 | 17 | 28 | 29 | 30 | 25 | 25 | 9 |
| Short-term debt | 2.595 | 1.993 | 2.411 | 1.552 | 3.282 | 3.768 | 3.222 | 2.160 | 3.312 | 1.512 | 1.497 | 7.548 | 11.260 |
| Total debt | 2.595 | 1.993 | 2.411 | 1.552 | 3.282 | 3.791 | 3.239 | 2.188 | 3.341 | 1.542 | 1.523 | 7.573 | 11.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
LR Management | Management | 2001 | — | — |
VC Management | Management | 2000 | — | — |
HS | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Lars Rosager | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Steenfeldt Jacobsen | Audit | 0 companies |
| Bernt Aksel Larsen | Board of Directors | 0 companies |
| Jan Lindstad | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| James Hamilton | Board of Directors | 0 companies |
| Nicholas Vivian Malley | Board of Directors | 0 companies |
| Joseph Owen Heathcote | Board of Directors | 0 companies |
| Thomas Sten Andersen | Board of Directors | 0 companies |
| David Tombre | Chairman | 0 companies |
| Shiv Vyas | Chairman | 0 companies |
| Stephan Omer Theophiel Temmerman | Board of Directors | 0 companies |