| Revenue | DKK 23,4M | +11% |
| EBITDA | DKK 4,5M | -10% |
| Net profit | DKK 2,8M | -11% |
| Total assets | DKK 15,4M | +7% |
| Equity | DKK 9,8M | +19% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.858 | — | — | 4.252 | 5.487 | 5.988 | 6.719 | 7.312 | 13.031 | 14.390 | 17.596 | 21.041 | 23.377 |
| Staff expenses | -3.325 | -0 | -0 | -3.943 | -4.546 | -5.141 | -5.629 | -6.495 | -10.569 | -11.336 | -12.874 | -16.016 | -18.856 |
| EBITDA | -466 | 0 | 0 | 308 | 941 | 847 | 1.090 | 816 | 2.462 | 3.054 | 4.723 | 5.025 | 4.521 |
| Depreciation & amort. | -33 | -0 | -0 | -91 | -108 | -67 | -34 | -39 | -546 | -754 | -804 | -1.009 | -1.037 |
| EBIT | -499 | 0 | 0 | 217 | 832 | 780 | 1.056 | 777 | 1.917 | 2.300 | 3.918 | 4.016 | 3.484 |
| Net financials | -11 | 0 | 0 | 6 | 2 | 4 | -12 | -286 | -33 | -48 | -42 | 67 | 177 |
| Profit before tax | -509 | 0 | 0 | 224 | 834 | 783 | 1.044 | 492 | 1.884 | 2.252 | 3.876 | 4.083 | 3.661 |
| Tax | -128 | -0 | -0 | 55 | 189 | 174 | 232 | 160 | 507 | 594 | 960 | 997 | 906 |
| Net profit | -381 | 0 | 0 | 169 | 645 | 609 | 812 | 332 | 1.376 | 1.658 | 2.916 | 3.086 | 2.755 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.845 | 0 | 0 | 1.958 | 2.418 | 2.712 | 3.581 | 6.047 | 9.192 | 8.974 | 11.166 | 14.402 | 15.413 |
| Equity | 787 | 0 | 0 | 711 | 1.205 | 1.314 | 1.626 | 1.808 | 3.035 | 4.193 | 6.109 | 8.196 | 9.765 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 304 | 873 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.058 | 0 | 0 | 1.247 | 1.213 | 1.398 | 1.954 | 3.934 | 5.269 | 4.743 | 5.016 | 6.164 | 5.610 |
| Total debt | -1.058 | 0 | 0 | 1.247 | 1.213 | 1.398 | 1.954 | 4.238 | 6.142 | 4.743 | 5.016 | 6.164 | 5.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
KP Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AXAITRA Denmark ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 5.0% | 5.0% | 2021 | |
ApS FALKENHØJ | Company | 25.0% | 25.0% | 2021 |
PICHARD HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Kim Pichard Nielsen | Management | 0 companies |
| Ole Andersen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Jan Joensen | Board of Directors | 0 companies |