| Revenue | DKK 4,4M | +68% |
| EBITDA | DKK 1,6M | +151% |
| Net profit | DKK 1,3M | +148% |
| Total assets | DKK 2,6M | +66% |
| Equity | DKK 1,4M | +119% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.470 | -5.417 | — | 4.853 | 4.098 | 3.791 | 4.613 | 5.712 | 5.295 | 4.374 | 4.485 | 3.861 | 2.643 | 4.430 |
| Staff expenses | -4.938 | -5.408 | -0 | -4.682 | -3.898 | -3.627 | -4.371 | -5.415 | -4.602 | -3.922 | -4.043 | -3.380 | -1.993 | -2.801 |
| EBITDA | 531 | 164 | 0 | 171 | 200 | 164 | 242 | 296 | 694 | 452 | 441 | 482 | 649 | 1.629 |
| Depreciation & amort. | -65 | -87 | -0 | -85 | -137 | -134 | -55 | -5 | -5 | -8 | -8 | -8 | -5 | -0 |
| EBIT | 467 | 78 | 0 | 86 | 63 | 31 | 187 | 291 | 688 | 444 | 433 | 473 | 644 | 1.629 |
| Net financials | -10 | -94 | 0 | 43 | 65 | 17 | 26 | 40 | 42 | 48 | 16 | 17 | 24 | 22 |
| Profit before tax | 456 | -5 | 0 | 129 | 128 | 48 | 213 | 331 | 730 | 493 | 450 | 490 | 667 | 1.650 |
| Tax | 117 | -3 | -0 | 32 | 14 | 15 | 50 | 77 | 164 | 113 | 104 | 117 | 150 | 368 |
| Net profit | 339 | -2 | 0 | 96 | 115 | 32 | 164 | 254 | 566 | 379 | 346 | 374 | 518 | 1.283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.781 | 2.323 | 0 | 0 | 1.390 | 1.453 | 1.823 | 2.201 | 2.188 | 1.864 | 1.618 | 1.499 | 1.579 | 2.625 |
| Equity | 521 | 198 | 0 | 0 | 244 | 162 | 325 | 579 | 691 | 504 | 471 | 499 | 643 | 1.408 |
| Long-term debt | 130 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 294 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.130 | -2.113 | 0 | 0 | 1.146 | 1.291 | 1.497 | 1.621 | 1.231 | 1.066 | 1.147 | 1.001 | 936 | 1.218 |
| Total debt | 2.260 | -2.125 | 0 | 0 | 1.146 | 1.291 | 1.497 | 1.621 | 1.497 | 1.360 | 1.147 | 1.001 | 936 | 1.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAE HOLDING ApS | Company | 66.7% | 66.7% | 2024 |
Koers Family Holding ApS | Company | 20.0% | 20.0% | 2024 |
Holmjensen ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Annika Krogh Colombo | Chief Executive Officer | 0 companies |
| Helene Kongsted Koers | Chief Executive Officer | 0 companies |
| Henrik Leth Egsgaard | Board of Directors | 0 companies |
| Flemming Kühl | Chairman | 0 companies |