| Revenue | DKK -13K | -8% |
| EBITDA | DKK -13K | +8% |
| Net profit | DKK 12,7M | +24% |
| Total assets | DKK 28,5M | +6% |
| Equity | DKK 27,8M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -6 | -6 | -7 | -6 | -7 | -7 | -7 | -8 | -11 | -11 | -14 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -3 | -6 | -6 | -19 | -8 | -41 | -7 | -7 | -49 | -51 | -588 | -14 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -3 | -6 | -6 | -19 | -8 | -41 | -7 | -7 | -49 | -51 | -588 | -14 | -13 |
| Net financials | 14.134 | 4.094 | 551 | 558 | 475 | 4.144 | 4.152 | 3.730 | 701 | 9.859 | 15.534 | 16.247 | 10.268 | 12.733 |
| Profit before tax | 14.133 | 4.091 | 544 | 552 | 457 | 4.136 | 4.112 | 3.723 | 694 | 9.810 | 15.484 | 15.659 | 10.254 | 12.720 |
| Tax | 1 | -1 | -1 | -0 | -2 | -0 | 1 | -2 | -9 | -14 | -0 | -0 | 29 | -0 |
| Net profit | 14.132 | 4.092 | 545 | 552 | 458 | 4.136 | 4.111 | 3.725 | 703 | 9.824 | 15.484 | 15.659 | 10.225 | 12.720 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.282 | 2.740 | 1.387 | 1.399 | 3.566 | 3.943 | 4.699 | 4.189 | 8.264 | 11.320 | 25.720 | 26.285 | 26.940 | 28.450 |
| Equity | 25.275 | 2.730 | 1.375 | 1.387 | 2.801 | 3.937 | 3.288 | 2.118 | 4.036 | 5.060 | 20.544 | 16.098 | 26.323 | 27.764 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 11 | 12 | 12 | 765 | 6 | 1.411 | 2.071 | 4.228 | 6.260 | 5.176 | 10.187 | 616 | 687 |
| Total debt | 6 | 11 | 12 | 12 | 765 | 6 | 1.411 | 2.071 | 4.228 | 6.260 | 5.176 | 10.187 | 616 | 687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Management | Management | 2013 | — | — |
TM Management | Management | 2005 | — | — |
JS Management | Management | 2005 | — | — |
OA Founder | Founder | 2004 | — | — |
Kl Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMT II ApS | Company | 33.3% | 33.3% | 2022 |
KLC EQUITY HOLDINGS ApS | Company | 25.0% | 25.0% | 2022 |
HD EQUITY A/S | Company | 25.0% | 25.0% | 2016 |
KCS EQUITY ApS | Company | 20.0% | 20.0% | 2013 |
JJ ADVISOR ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Danmark | Management | 0 companies |
| Thomas Marstrand | Management | 0 companies |
| Joachim Snebang Vanggaard Jensen | Management | 0 companies |
| Ole Aaen | Founder | 0 companies |
| Kristian la Cour | Management | 0 companies |