| Revenue | DKK 1,1M | +43% |
| EBITDA | DKK 332K | +244% |
| Net profit | DKK 140K | +145% |
| Total assets | DKK 1,4M | -19% |
| Equity | DKK 423K | +50% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.194 | 1.089 | 1.069 | 950 | 1.244 | 1.276 | 868 | 1.062 | 948 | 1.645 | 999 | 754 | 1.078 |
| Staff expenses | -1.096 | -1.086 | -862 | -938 | -1.142 | -1.218 | -1.040 | -923 | -771 | -1.288 | -997 | -985 | -746 |
| EBITDA | 98 | 3 | 207 | 12 | 101 | 58 | -171 | 139 | 177 | 357 | 2 | -231 | 332 |
| Depreciation & amort. | -18 | -41 | 8 | 10 | 12 | -15 | -11 | -12 | -13 | -10 | -8 | -34 | -34 |
| EBIT | 80 | -38 | 199 | 2 | 89 | 43 | -183 | 127 | 164 | 347 | -6 | -265 | 298 |
| Net financials | -15 | -11 | -17 | -30 | -47 | -47 | -44 | -45 | -58 | -66 | -94 | -119 | -124 |
| Profit before tax | 65 | -49 | 182 | -17 | 42 | -4 | -226 | 82 | 106 | 281 | -100 | -383 | 174 |
| Tax | 17 | -11 | 44 | 5 | 12 | 43 | -88 | 18 | 23 | 64 | -22 | -73 | 34 |
| Net profit | 48 | -38 | 137 | -23 | 30 | -47 | -138 | 64 | 82 | 217 | -78 | -310 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.633 | 1.532 | 1.619 | 1.755 | 1.670 | 1.729 | 1.558 | 1.664 | 2.116 | 2.110 | 2.051 | 1.672 | 1.359 |
| Equity | 486 | 449 | 586 | 463 | 493 | 446 | 307 | 371 | 453 | 671 | 592 | 282 | 423 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.147 | 1.083 | 1.033 | 1.291 | 1.177 | 1.283 | 1.250 | 1.293 | 1.663 | 1.439 | 1.459 | 1.390 | 936 |
| Total debt | 1.147 | 1.083 | 1.033 | 1.291 | 1.177 | 1.283 | 1.250 | 1.293 | 1.663 | 1.439 | 1.459 | 1.390 | 936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2003 | — | — |
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
SC Management | Management | 2004 | — | — |
NK Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caning Holding ApS | Company | 100.0% | 100.0% | 2016 |
NKF HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Brøndholt Visby | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Sven Caning | Management | 0 companies |
| Niels Køhler Frandsen | Management | 0 companies |