| Revenue | DKK 36M | +36% |
| EBITDA | DKK 7M | +104% |
| Net profit | DKK 4,8M | +113% |
| Total assets | DKK 25,3M | +19% |
| Equity | DKK 8,3M | +54% |
| Employees | 68 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.831 | 4.726 | 4.189 | 5.663 | 6.155 | 8.314 | 9.486 | 19.806 | 19.771 | 20.791 | 23.608 | 25.827 | 26.379 | 35.962 |
| Staff expenses | -3.093.275 | -3.239 | -3.486 | -4.060 | -4.148 | -4.561 | -5.363 | -17.629 | -17.192 | -17.164 | -20.766 | -22.224 | -22.966 | -28.989 |
| EBITDA | 263.713 | 1.487 | 703 | 1.603 | 2.007 | 3.753 | 4.123 | 2.173 | 2.568 | 3.627 | 2.842 | 3.602 | 3.413 | 6.973 |
| Depreciation & amort. | -263.239 | -306 | -180 | -177 | -251 | -345 | -639 | -759 | -867 | -903 | -732 | -662 | -474 | -755 |
| EBIT | 474 | 1.181 | 523 | 1.427 | 1.755 | 3.408 | 3.484 | 1.414 | 1.701 | 2.723 | 2.110 | 2.940 | 2.939 | 6.217 |
| Net financials | -19.197 | 48 | 29 | 16 | 4 | 64 | -27 | -125 | -40 | 19 | 3 | -57 | -0 | 17 |
| Profit before tax | 124.479 | 1.229 | 552 | 1.443 | 1.760 | 3.472 | 3.457 | 1.289 | 1.661 | 2.742 | 2.113 | 2.883 | 2.938 | 6.234 |
| Tax | 124.133 | 312 | 124 | 319 | 402 | 785 | 802 | 324 | 392 | 624 | 497 | 665 | 680 | 1.420 |
| Net profit | 346 | 916 | 428 | 1.124 | 1.357 | 2.687 | 2.654 | 965 | 1.270 | 2.118 | 1.616 | 2.218 | 2.258 | 4.813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.151 | 5.533 | 6.371 | 9.393 | 10.572 | 15.368 | 16.276 | 15.690 | 15.821 | 18.655 | 18.028 | 18.072 | 21.209 | 25.266 |
| Equity | 1.810 | 2.327 | 1.855 | 2.529 | 3.286 | 4.773 | 5.727 | 4.092 | 4.562 | 5.280 | 4.996 | 5.514 | 5.372 | 8.285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.416 | 1.496 | 1.771 | 1.749 | 1.749 | 1.908 |
| Short-term debt | 2.950 | 2.981 | 4.241 | 6.480 | 6.605 | 9.663 | 9.506 | 11.161 | 9.486 | 11.279 | 10.558 | 10.453 | 13.051 | 13.532 |
| Total debt | 2.950 | 2.981 | 4.241 | 6.480 | 6.605 | 9.663 | 9.506 | 11.161 | 10.902 | 12.775 | 12.329 | 12.202 | 14.800 | 15.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
NE Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K & N HOLDING ApS | Company | 90.0% | 90.0% | 2023 |
MJSJ Holding ApS | Company | 10.0% | 10.0% | 2023 |
CL-GRUPPEN A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Niels Erik Johansen | Management | 0 companies |
| Carlo Rialff Steen Lorentzen | Chairman | 0 companies |
| Hugo Wordenskjold Nørregaard | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Knuth Frederiksen | Chairman | 0 companies |
| Henrik Følbæk Nielsen | Chairman | 0 companies |
| Mark Pokorni | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Mogens Muff | Board of Directors | 0 companies |