| Revenue | DKK 3,8M | -6% |
| EBITDA | DKK 1,1M | +76% |
| Net profit | DKK 849K | +71% |
| Total assets | DKK 11M | -3% |
| Equity | DKK 8,3M | +7% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.524 | 2.723 | 3.195 | 3.223 | 3.354 | 3.470 | 3.396 | 3.060 | 2.746 | 3.211 | 3.750 | 4.348 | 4.038 | 3.794 |
| Staff expenses | -1.185 | -1.850 | -2.066 | -2.202 | -2.363 | -2.294 | -2.392 | -2.497 | -2.330 | -1.670 | -2.399 | -2.572 | -2.704 | -2.332 |
| EBITDA | 18 | 891 | 1.129 | 1.021 | 991 | 1.176 | 1.004 | 564 | 416 | 1.243 | 1.351 | 957 | 597 | 1.052 |
| Depreciation & amort. | -46 | 9 | -40 | -110 | -159 | -216 | -227 | -227 | -257 | -302 | -193 | -185 | -116 | -101 |
| EBIT | -28 | 882 | 1.089 | 911 | 833 | 959 | 777 | 336 | 159 | 941 | 1.157 | 772 | 480 | 951 |
| Net financials | -51 | -80 | -59 | -76 | -68 | 2 | -52 | -8 | -12 | -20 | -23 | 2 | 16 | 48 |
| Profit before tax | -79 | 802 | 1.030 | 835 | 765 | 961 | 725 | 329 | 147 | 921 | 1.134 | 774 | 496 | 999 |
| Tax | -31 | 202 | 251 | 198 | 166 | 199 | 154 | 45 | -51 | -12 | -0 | -0 | 1 | 150 |
| Net profit | -48 | 600 | 779 | 637 | 599 | 762 | 571 | 284 | 198 | 933 | 1.135 | 774 | 495 | 849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.386 | 4.718 | 4.139 | 5.415 | 7.333 | 7.695 | 7.895 | 7.489 | 7.941 | 8.777 | 9.641 | 11.022 | 11.292 | 10.986 |
| Equity | 1.025 | 1.673 | 2.253 | 2.891 | 3.491 | 4.257 | 4.827 | 5.111 | 5.313 | 6.046 | 6.941 | 7.475 | 7.730 | 8.308 |
| Long-term debt | 0 | 0 | 0 | 0 | 501 | 356 | 210 | 22 | 70 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.362 | 3.045 | 1.844 | 2.452 | 3.257 | 2.998 | 2.792 | 2.305 | 2.558 | 2.731 | 2.700 | 3.547 | 3.561 | 2.678 |
| Total debt | 2.362 | 3.045 | 1.844 | 2.452 | 3.758 | 3.354 | 3.002 | 2.326 | 2.627 | 2.731 | 2.700 | 3.547 | 3.561 | 2.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
HR Management | Management | 2001 | — | — |
TV Management | Management | 2001 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KNUBRO HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
SLANGEBAKKEN HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Hans Rasmus Knudsen | Management | 0 companies |
| Torben Vestergaard | Management | 0 companies |
| Henning Kjær Bak | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |