| Revenue | DKK 8,5M | -50% |
| EBITDA | DKK -3,3M | -355% |
| Net profit | DKK -3,1M | -978% |
| Total assets | DKK 7,3M | -42% |
| Equity | DKK -2,9M | -1450% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.721 | 8.352 | 8.356 | 8.945 | 8.710 | 10.647 | 8.985 | 7.094 | 7.431 | 8.774 | 9.299 | 16.846 | 8.450 |
| Staff expenses | -7.007 | -7.328 | -7.538 | -7.261 | -10.119 | -9.281 | -8.084 | -8.705 | -7.955 | -8.695 | -9.822 | -15.557 | -11.738 |
| EBITDA | 1.715 | 1.024 | 817 | 1.684 | -1.409 | 1.366 | 901 | -1.616 | -524 | 79 | -523 | 1.289 | -3.288 |
| Depreciation & amort. | -114 | -77 | -57 | -40 | -91 | -105 | -113 | -100 | -224 | -86 | -315 | -489 | -474 |
| EBIT | 1.601 | 947 | 760 | 1.644 | -1.501 | 1.261 | 787 | -1.716 | -747 | -7 | -838 | 800 | -3.762 |
| Net financials | -231 | -14 | -16 | -12 | -14 | -31 | -5 | -42 | -30 | 25 | -156 | -232 | -194 |
| Profit before tax | 1.370 | 934 | 745 | 1.632 | -1.515 | 1.230 | 782 | -1.758 | -778 | 17 | -994 | 568 | -3.956 |
| Tax | 400 | 251 | 202 | 397 | -320 | 282 | 193 | -365 | -178 | 16 | -174 | 217 | -877 |
| Net profit | 970 | 682 | 543 | 1.235 | -1.195 | 948 | 589 | -1.393 | -600 | 1 | -820 | 351 | -3.079 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.340 | 4.270 | 4.322 | 6.125 | 4.381 | 5.334 | 6.317 | 5.487 | 5.195 | 9.434 | 10.178 | 12.432 | 7.255 |
| Equity | 550 | 1.232 | 1.175 | 2.410 | 115 | 1.063 | 1.652 | 260 | -340 | -339 | -1.158 | 212 | -2.867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 608 | 930 | 1.098 | 923 | 4.490 |
| Short-term debt | 4.790 | 3.038 | 3.147 | 3.715 | 4.266 | 4.271 | 4.658 | 4.962 | 4.183 | 8.842 | 10.239 | 11.297 | 5.632 |
| Total debt | 4.790 | 3.038 | 3.147 | 3.715 | 4.266 | 4.271 | 4.658 | 5.228 | 4.791 | 9.773 | 11.337 | 12.220 | 10.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
HB Management | Management | 2002 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karsten Højer Holding ApS | Company | 66.7% | 66.7% | 2021 |
Ritzaus Holding ApS | Company | 10.0% | 10.0% | 2022 |
BOHART HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Blaaberg | Management | 0 companies |
| Karsten Højer | Chief Executive Officer | 0 companies |
| Martin Bæk Jakobsen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Jørgen Høeg Kragbøll | Board of Directors | 0 companies |
| Karsten Steen Sørensen | Board of Directors | 0 companies |
| Erik Lorenz Petersen | Chairman | 0 companies |
| Frederik Helweg-Larsen | Board of Directors | 0 companies |
| Lasse Bohart | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Bettina Schrøder Højer | Board of Directors | 0 companies |
| Pia Lykke Mathiasen | Board of Directors | 0 companies |
| Tyge Trier | Board of Directors | 0 companies |