| Revenue | DKK 54M | +11% |
| EBITDA | DKK 5,6M | +51% |
| Net profit | DKK 4,3M | +52% |
| Total assets | DKK 11,5M | -11% |
| Equity | DKK 4,3M | -11% |
| Employees | 100 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.238 | 10.087 | 13.403 | 14.291 | 18.154 | 20.293 | 24.230 | 29.640 | 36.597 | 39.074 | 37.541 | 40.499 | 48.518 | 54.044 |
| Staff expenses | -8.697 | -9.278 | -12.549 | -13.692 | -16.829 | -19.014 | -22.822 | -26.913 | -34.003 | -36.189 | -36.111 | -39.759 | -44.807 | -48.434 |
| EBITDA | 541 | 809 | 854 | 598 | 1.325 | 1.279 | 1.409 | 2.727 | 2.594 | 2.819 | 1.352 | 739 | 3.711 | 5.610 |
| Depreciation & amort. | 127 | -114 | -182 | -218 | -250 | -439 | -569 | -699 | -728 | -731 | -588 | -475 | -313 | -235 |
| EBIT | 414 | 695 | 672 | 381 | 1.075 | 840 | 839 | 2.028 | 1.866 | 2.088 | 764 | 264 | 3.398 | 5.375 |
| Net financials | -203 | -2 | -1 | -303 | -84 | 5 | 168 | 253 | 332 | 250 | 201 | 50 | 197 | 106 |
| Profit before tax | 210 | 693 | 672 | 78 | 991 | 845 | 1.008 | 2.280 | 2.198 | 2.338 | 965 | 314 | 3.595 | 5.481 |
| Tax | 53 | 174 | 165 | 95 | 245 | 203 | 198 | 471 | 413 | 509 | 210 | 68 | 790 | 1.213 |
| Net profit | 157 | 519 | 506 | -17 | 746 | 642 | 809 | 1.809 | 1.785 | 1.829 | 755 | 246 | 2.805 | 4.268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.824 | 3.182 | 4.220 | 3.838 | 5.003 | 5.943 | 8.342 | 9.616 | 11.424 | 14.452 | 7.376 | 6.790 | 12.863 | 11.492 |
| Equity | 837 | 1.260 | 1.766 | 1.749 | 2.494 | 3.136 | 3.946 | 5.755 | 4.663 | 4.492 | 3.146 | 2.048 | 4.868 | 4.336 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.519 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.987 | 1.922 | 2.454 | 2.089 | 2.509 | 2.807 | 4.371 | 3.805 | 4.182 | 9.919 | 4.195 | 4.690 | 7.915 | 7.058 |
| Total debt | 1.987 | 1.922 | 2.454 | 2.089 | 2.509 | 2.807 | 4.371 | 3.805 | 6.701 | 9.919 | 4.195 | 4.690 | 7.915 | 7.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2024 | — | — |
LK Founder | Founder | 2001 | — | — |
JK Founder | Founder | 2001 | — | — |
KD Management | Management | 2024 | — | — |
JO Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KDV Holding ApS | Company | 50.0% | 50.0% | 2024 |
Grønholt ApS | Company | 50.0% | 50.0% | 2024 |
HELDAGSSKOLEN BRÅBY ApS | Company | 50.0% | 50.0% | 2019 |
Holdingselskabet Bråby ApS | Company | 66.7% | 66.7% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Marie Dam | Management | 0 companies |
| Lars Kristian Christensen | Founder | 0 companies |
| Johnny Kristensen | Founder | 0 companies |
| Kenneth Daniel Vittarp Rasmussen | Management | 0 companies |
| Jens Ole Jensen | Founder | 0 companies |