| Revenue | DKK 572K | +23% |
| EBITDA | DKK 83K | +354% |
| Net profit | DKK 44K | +198% |
| Total assets | DKK 351K | +47% |
| Equity | DKK 68K | +186% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 789 | 802 | 981 | 984 | 935 | 1.155 | 1.179 | 790 | 956 | 1.012 | 522 | 464 | 572 |
| Staff expenses | -695 | -739 | -930 | -891 | -751 | -939 | -1.077 | -798 | -889 | -951 | -447 | -496 | -489 |
| EBITDA | 94 | 63 | 51 | 93 | 184 | 216 | 102 | -8 | 67 | 61 | 75 | -33 | 83 |
| Depreciation & amort. | -23 | -37 | -54 | -77 | -77 | -26 | -87 | -83 | -67 | -70 | -14 | -18 | -18 |
| EBIT | 71 | 26 | -2 | 16 | 106 | 191 | 16 | -91 | 0 | -9 | 60 | -51 | 65 |
| Net financials | -3 | -4 | -4 | -6 | -2 | -0 | -9 | -9 | -8 | -7 | -6 | -6 | -8 |
| Profit before tax | 67 | 22 | -6 | 10 | 104 | 190 | 7 | -100 | -8 | -16 | 55 | -57 | 57 |
| Tax | 17 | 0 | -1 | 2 | 24 | 43 | 3 | -22 | -4 | 1 | 13 | -12 | 13 |
| Net profit | 51 | 22 | -5 | 9 | 80 | 148 | 4 | -78 | -4 | -17 | 42 | -45 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 468 | 539 | 565 | 597 | 612 | 975 | 898 | 527 | 630 | 377 | 252 | 238 | 351 |
| Equity | 172 | 194 | 189 | 197 | 278 | 325 | 229 | 47 | 44 | 27 | 69 | 24 | 68 |
| Long-term debt | 108 | 0 | 0 | 0 | 0 | 203 | 173 | 153 | 109 | 0 | 0 | 0 | 0 |
| Short-term debt | 187 | 345 | 376 | 400 | 333 | 417 | 476 | 327 | 477 | 350 | 176 | 215 | 278 |
| Total debt | 296 | 345 | 376 | 400 | 333 | 620 | 649 | 480 | 586 | 350 | 176 | 215 | 278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KB HOLDING, THISTED ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Borg | Management | 0 companies |