| Revenue | DKK 1,5M | +10% |
| EBITDA | DKK 373K | +17% |
| Net profit | DKK 280K | +84% |
| Total assets | DKK 677K | -45% |
| Equity | DKK 137K | -52% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 1.377 | 1.703 | 1.510 | 1.471 | 1.190 | 1.096 | 1.165 | 1.102 | 1.302 | 1.368 | 1.498 |
| Staff expenses | -1.003 | -1.142 | -1.283 | -1.279 | -1.204 | -1.056 | -986 | -1.026 | -960 | -960 | -1.048 | -1.125 |
| EBITDA | 190 | 213 | 419 | 231 | 268 | 134 | 110 | 139 | 142 | 342 | 320 | 373 |
| Depreciation & amort. | -93 | -83 | -91 | -112 | -111 | 104 | -80 | -76 | -71 | -45 | -42 | -35 |
| EBIT | 97 | 130 | 328 | 119 | 157 | 30 | 30 | 64 | 71 | 297 | 278 | 338 |
| Net financials | -19 | -19 | -14 | -26 | -24 | -21 | -20 | -15 | -13 | -7 | -11 | -2 |
| Profit before tax | 78 | 110 | 315 | 92 | 133 | 10 | 10 | 49 | 58 | 290 | 267 | 336 |
| Tax | 20 | -35 | 79 | 24 | 25 | 2 | 9 | 13 | 13 | 62 | 116 | 56 |
| Net profit | 58 | 152 | 236 | 68 | 108 | 8 | 2 | 36 | 45 | 228 | 152 | 280 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 527 | 559 | 714 | 643 | 501 | 456 | 407 | 342 | 492 | 1.094 | 1.223 | 677 |
| Equity | 184 | 202 | 362 | 118 | 158 | 68 | 52 | 86 | 131 | 359 | 283 | 137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 497 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 305 | 358 | 352 | 525 | 324 | 129 | 352 | 256 | 361 | 732 | 870 | 528 |
| Total debt | 305 | 358 | 352 | 525 | 343 | 377 | 352 | 256 | 361 | 732 | 870 | 528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2002 | — | — |
TK Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. ENGKILDE HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
KRAMP HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Engkilde | Management | 0 companies |
| Thomas Kramp | Management | 0 companies |