| Revenue | DKK 7,9M | -2% |
| EBITDA | DKK 490K | +128% |
| Net profit | DKK 275K | +114% |
| Total assets | DKK 7,5M | -19% |
| Equity | DKK 3,6M | +8% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.843 | 8.488 | 6.544 | 6.597 | 4.832 | 6.119 | 6.534 | 8.602 | 7.683 | 6.635 | 8.769 | 8.007 | 7.884 |
| Staff expenses | -3.665 | -4.207 | -4.365 | -5.184 | -4.977 | -4.947 | -4.452 | -5.988 | -7.820 | -6.891 | -7.670 | -9.772 | -7.394 |
| EBITDA | 1.019 | 1.608 | 2.179 | 1.413 | -203 | 1.172 | 2.081 | 2.610 | -136 | -256 | 1.099 | -1.765 | 490 |
| Depreciation & amort. | -576 | -309 | -501 | -673 | -602 | -548 | -513 | -428 | -469 | -461 | -418 | -330 | -285 |
| EBIT | 443 | 1.299 | 1.678 | 740 | -804 | 623 | 1.568 | 2.181 | -606 | -717 | 681 | -2.096 | 205 |
| Net financials | 20 | 6 | -98 | 23 | 5 | -29 | -16 | -10 | -14 | -40 | -68 | -47 | -158 |
| Profit before tax | 463 | 1.305 | 1.579 | 763 | -799 | 594 | 1.552 | 2.171 | -620 | -757 | 613 | -2.142 | 47 |
| Tax | -0 | -0 | -53 | 208 | -166 | 138 | 349 | 488 | -16 | -96 | -43 | -224 | -229 |
| Net profit | 463 | 1.305 | 1.632 | 555 | -633 | 456 | 1.203 | 1.683 | -604 | -662 | 656 | -1.919 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.139 | 5.259 | 7.449 | 7.830 | 6.220 | 6.150 | 10.969 | 9.544 | 8.066 | 6.655 | 8.056 | 9.209 | 7.499 |
| Equity | 2.962 | 4.167 | 5.499 | 5.554 | 4.520 | 4.476 | 5.679 | 6.863 | 5.258 | 4.597 | 5.253 | 3.334 | 3.609 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.445 | 416 |
| Short-term debt | 2.177 | 1.092 | 1.950 | 2.277 | 1.700 | 1.673 | 5.290 | 2.681 | 2.808 | 2.058 | 2.803 | 3.430 | 3.474 |
| Total debt | 2.177 | 1.092 | 1.950 | 2.277 | 1.700 | 1.673 | 5.290 | 2.681 | 2.808 | 2.058 | 2.803 | 5.875 | 3.890 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JV Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STOFFER HOLDING SILKEBORG ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jan Vestergaard Kristoffersen | Management | 0 companies |