| Revenue | DKK 36,9M | +4% |
| EBITDA | DKK 10,2M | +9% |
| Net profit | DKK 1,6M | +4% |
| Total assets | DKK 79,8M | +0% |
| Equity | DKK 19,1M | +9% |
| Employees | 55 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12.505 | 13.623 | 15.509 | 12.516 | 14.552 | 18.482 | 13.503 | 17.327 | 24.718 | 23.889 | 33.060 | 35.223 | 35.620 | 36.938 |
| Staff expenses | -8.081 | -7.722 | -7.484 | -6.907 | -8.320 | -12.780 | -12.416 | -13.419 | -15.047 | -17.806 | -23.205 | -24.412 | -26.180 | -26.678 |
| EBITDA | -136 | 2.265 | 4.181 | 5.608 | 6.217 | 5.649 | 1.088 | 3.909 | 9.671 | 6.083 | 9.854 | 10.763 | 9.382 | 10.222 |
| Depreciation & amort. | -1.112 | -577 | -670 | -4.563 | -5.270 | -4.540 | -4.716 | -5.100 | -5.248 | -5.433 | -7.258 | -4.965 | -5.805 | -6.180 |
| EBIT | -1.248 | 1.688 | 3.511 | 1.045 | 946 | 1.109 | -3.628 | -1.191 | 4.423 | 650 | 2.596 | 5.797 | 3.576 | 4.042 |
| Net financials | -549 | -210 | -443 | -97 | -60 | -140 | 119 | 119 | 26 | 5.645 | -1.827 | -2.281 | -1.882 | -2.281 |
| Profit before tax | -699 | 1.478 | 3.069 | 948 | 886 | 969 | -3.509 | -1.072 | 4.449 | 6.295 | 769 | 3.516 | 1.695 | 1.761 |
| Tax | -175 | 278 | 810 | 219 | 188 | 223 | -848 | -373 | 933 | 202 | 393 | 707 | 161 | 167 |
| Net profit | -524 | 1.200 | 2.259 | 729 | 698 | 746 | -2.661 | -699 | 3.516 | 6.092 | 376 | 2.810 | 1.534 | 1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 13.811 | 13.346 | 13.413 | 12.963 | 15.058 | 14.505 | 17.959 | 13.970 | 36.341 | 40.611 | 77.483 | 80.131 | 79.767 |
| Equity | — | 3.453 | 3.336 | 3.353 | 4.051 | 3.986 | 4.437 | 3.452 | 3.968 | 9.585 | 9.461 | 15.935 | 17.469 | 19.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 252 | 772 | 3.542 | 5.459 | 22.911 | 27.740 | 25.685 |
| Short-term debt | 0 | 10.187 | 9.891 | 9.979 | 8.868 | 11.034 | 10.069 | 14.255 | 9.230 | 23.214 | 25.427 | 35.970 | 31.881 | 31.810 |
| Total debt | 0 | 10.187 | 9.891 | 9.979 | 8.868 | 11.034 | 10.069 | 14.507 | 10.002 | 26.756 | 30.886 | 58.881 | 59.621 | 57.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2024 | — | — |
OP Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEP HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
KELLPO MEDARBEJDER HOLDING AF 2012 ApS | Company | 15.0% | 15.0% | 2013 |
POP HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
KEPO INVEST ApS | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Pedersen | Management | 0 companies |
| Ole Petersen | Management | 0 companies |
| Kim Thorup | Board of Directors | 0 companies |
| Jacob Morten Schousgaard | Board of Directors | 0 companies |
| Geert Winther Skovsgaard | Chairman | 0 companies |
| Jacob Rindsig Pedersen | Board of Directors | 0 companies |
| Poul Anker Mikael Haurum | Chairman | 0 companies |
| Poul Pedersen | Board of Directors | 0 companies |
| Bjarne Lyngsø | Chairman | 0 companies |
| Christine Sofie Nordam Andersen | Board of Directors | 0 companies |
| Jess Lottenburger-Lausen | Board of Directors | 0 companies |