| Revenue | DKK 2M | -25% |
| EBITDA | DKK -80K | -302% |
| Net profit | DKK -360K | -2% |
| Total assets | DKK 6,5M | -15% |
| Equity | DKK 3,1M | +73% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.949 | 1.951 | 2.819 | 2.250 | 2.360 | 2.148 | 1.759 | 2.539 | 2.547 | 2.887 | 2.512 | 2.519 | 2.615 | 1.954 |
| Staff expenses | -2.331 | -1.470 | -1.909 | -1.901 | -2.035 | -2.015 | -2.032 | -2.404 | -2.509 | -2.347 | -2.348 | -2.469 | -2.575 | -2.034 |
| EBITDA | 619 | 481 | 910 | 349 | 326 | 134 | -273 | 135 | 38 | 539 | 165 | 50 | 40 | -80 |
| Depreciation & amort. | -46 | -35 | -48 | -12 | -16 | -6 | -8 | -17 | -19 | -40 | -48 | -47 | -198 | -195 |
| EBIT | 572 | 446 | 863 | 337 | 310 | 128 | -282 | 118 | 19 | 499 | 117 | 3 | -158 | -276 |
| Net financials | -260 | -218 | -256 | -198 | -144 | -131 | -130 | -120 | -134 | -120 | -229 | -357 | -287 | -184 |
| Profit before tax | 312 | 228 | 607 | 139 | 166 | -4 | -411 | -1 | -115 | 379 | -112 | -354 | -445 | -460 |
| Tax | 79 | 73 | 144 | 32 | 37 | -15 | -74 | 1 | -27 | 91 | -19 | -83 | -91 | -100 |
| Net profit | 233 | 155 | 463 | 107 | 128 | 12 | -338 | -3 | -87 | 288 | -93 | -271 | -354 | -360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.936 | 8.835 | 8.872 | 8.732 | 8.844 | 8.517 | 8.310 | 9.112 | 9.448 | 9.390 | 8.266 | 8.579 | 7.612 | 6.475 |
| Equity | 1.797 | 1.951 | 2.414 | 2.521 | 2.649 | 2.661 | 2.323 | 2.320 | 2.233 | 2.521 | 2.428 | 2.158 | 1.804 | 3.126 |
| Long-term debt | 43 | 29 | 8 | 0 | 0 | 0 | 0 | 0 | 277 | 303 | 291 | 295 | 305 | 316 |
| Short-term debt | 7.096 | 6.855 | 6.449 | 6.211 | 6.195 | 5.856 | 5.987 | 6.792 | 6.939 | 6.566 | 5.547 | 6.126 | 5.503 | 3.033 |
| Total debt | 7.139 | 6.884 | 6.457 | 6.211 | 6.195 | 5.856 | 5.987 | 6.792 | 7.215 | 6.869 | 5.838 | 6.421 | 5.808 | 3.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Luxhøj Entreprise ApS | Company | 100.0% | 100.0% | 2022 |
LUXHØJ INVEST ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Georg Luxhøj | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |