| Revenue | DKK 489K | +245% |
| EBITDA | DKK 191K | +176% |
| Net profit | DKK 142K | +170% |
| Total assets | DKK 429K | +48% |
| Equity | DKK 190K | +296% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 603 | 459 | 335 | 544 | 848 | 582 | 210 | 394 | 347 | 407 | 162 | 634 | 142 | 489 |
| Staff expenses | -435 | -423 | -427 | -439 | -361 | -360 | -364 | -364 | -364 | -363 | -364 | -409 | -392 | -298 |
| EBITDA | 169 | 45 | -93 | 104 | 154 | 222 | -154 | 30 | -17 | 44 | -202 | 226 | -250 | 191 |
| Depreciation & amort. | 8 | 5 | -0 | -0 | -10 | -51 | -34 | -34 | -34 | -34 | -34 | -8 | -0 | -0 |
| EBIT | 161 | 40 | -93 | 104 | 144 | 171 | -188 | -5 | -51 | 9 | -236 | 218 | -250 | 191 |
| Net financials | 13 | 7 | 1 | 9 | 8 | -2 | -1 | -4 | -3 | -3 | -3 | -7 | -9 | -9 |
| Profit before tax | 174 | 47 | -92 | 113 | 153 | 168 | -189 | -9 | -53 | 7 | -239 | 211 | -260 | 182 |
| Tax | 46 | 13 | -22 | 26 | 34 | 37 | -41 | 0 | -11 | 2 | -57 | 46 | -57 | 40 |
| Net profit | 128 | 34 | -70 | 88 | 119 | 131 | -148 | -9 | -42 | 5 | -182 | 164 | -203 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 531 | 476 | 379 | 262 | 423 | 669 | 557 | 474 | 441 | 383 | 216 | 408 | 290 | 429 |
| Equity | 143 | 128 | 58 | 146 | 331 | 462 | 314 | 305 | 263 | 269 | 86 | 251 | 48 | 190 |
| Long-term debt | 17 | 0 | 0 | 8 | 34 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 369 | 335 | 321 | 98 | 9 | 168 | 243 | 168 | 177 | 114 | 130 | 157 | 242 | 239 |
| Total debt | 386 | 335 | 321 | 106 | 83 | 200 | 243 | 168 | 177 | 114 | 130 | 157 | 242 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
KD Management | Management | 2002 | — | — |
FB | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LKDO Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Kim Dalsgaard Olesen | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |