| Revenue | DKK 13M | +59% |
| EBITDA | DKK 1,7M | -36% |
| Net profit | DKK 174K | -79% |
| Total assets | DKK 19,4M | -25% |
| Equity | DKK 6,7M | +3% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.195 | 2.307 | 2.820 | 620 | 5.219 | 7.869 | 4.980 | 5.676 | 7.570 | 7.863 | 7.447 | 8.180 | 13.004 |
| Staff expenses | -1.258 | -1.267 | -1.270 | -2.910 | -4.809 | -5.474 | -5.067 | -3.977 | -4.376 | -6.406 | -5.969 | -5.477 | -8.849 |
| EBITDA | 937 | 1.040 | 1.550 | -2.290 | 410 | 2.395 | -87 | 1.699 | 3.193 | 1.457 | 1.478 | 2.702 | 1.737 |
| Depreciation & amort. | 10 | -27 | -94 | -105 | -82 | -82 | -31 | -103 | -253 | -279 | -311 | -502 | -475 |
| EBIT | 927 | 1.013 | 1.457 | -2.395 | 328 | 2.313 | -118 | 1.596 | 2.941 | 1.178 | 1.167 | 2.200 | 1.262 |
| Net financials | -89 | -82 | -56 | -132 | -66 | -632 | -909 | -681 | -474 | -110 | -314 | -1.140 | -920 |
| Profit before tax | 838 | 932 | 1.401 | -2.527 | 263 | 1.681 | -1.026 | 914 | 2.467 | 1.068 | 853 | 1.060 | 342 |
| Tax | 216 | 242 | 338 | -579 | 54 | 377 | -215 | 137 | -34 | 273 | 191 | 249 | 168 |
| Net profit | 622 | 690 | 1.063 | -1.948 | 209 | 1.303 | -811 | 778 | 2.501 | 795 | 662 | 812 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.782 | 4.710 | 6.889 | 10.507 | 10.825 | 23.043 | 29.194 | 21.841 | 15.211 | 26.814 | 26.190 | 25.652 | 19.361 |
| Equity | 848 | 1.538 | 2.601 | -1.823 | 492 | 1.796 | 984 | 1.762 | 4.263 | 5.057 | 5.719 | 6.531 | 6.704 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97 | 248 | 248 | 1.091 | 643 | 273 |
| Short-term debt | 3.933 | 3.171 | 4.233 | 12.329 | 10.332 | 21.247 | 28.210 | 19.982 | 10.701 | 21.510 | 19.305 | 18.479 | 12.279 |
| Total debt | 3.933 | 3.171 | 4.288 | 12.329 | 10.332 | 21.247 | 28.210 | 20.079 | 10.948 | 21.757 | 20.396 | 19.121 | 12.552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Husted Gruppen ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kenn Husted | Chief Executive Officer | 0 companies |