| Revenue | DKK 6,1M | -13% |
| EBITDA | DKK 2,1M | -43% |
| Net profit | DKK 1,4M | -50% |
| Total assets | DKK 20,5M | +68% |
| Equity | DKK 4,8M | -19% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.553 | 3.097 | 3.518 | 3.691 | 4.006 | 5.072 | 6.636 | 7.004 | 6.108 |
| Staff expenses | -1.919 | -2.037 | -2.149 | -2.798 | -2.973 | -3.130 | -3.377 | -3.295 | -4.008 |
| EBITDA | 635 | 1.060 | 1.369 | 893 | 1.034 | 1.942 | 3.260 | 3.709 | 2.100 |
| Depreciation & amort. | -12 | -39 | -30 | -131 | -262 | -272 | -271 | -242 | -260 |
| EBIT | 623 | 1.020 | 1.339 | 762 | 772 | 1.669 | 2.989 | 3.466 | 1.840 |
| Net financials | 93 | 60 | 70 | 57 | -11 | 77 | 81 | 85 | -36 |
| Profit before tax | 715 | 1.080 | 1.409 | 820 | 761 | 1.746 | 3.070 | 3.551 | 1.805 |
| Tax | 180 | 273 | 349 | 193 | 173 | 387 | 679 | 786 | 430 |
| Net profit | 535 | 808 | 1.060 | 627 | 589 | 1.359 | 2.391 | 2.765 | 1.374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.314 | 6.652 | 7.999 | 7.073 | 7.624 | 8.408 | 10.825 | 12.191 | 20.537 |
| Equity | 3.674 | 3.881 | 4.141 | 3.868 | 3.457 | 3.816 | 5.207 | 5.971 | 4.846 |
| Long-term debt | 12 | 12 | 12 | 12 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.628 | 2.759 | 3.846 | 3.174 | 4.143 | 4.588 | 5.619 | 6.220 | 15.691 |
| Total debt | 2.640 | 2.771 | 3.858 | 3.186 | 4.155 | 4.588 | 5.619 | 6.220 | 15.691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Management | Management | 2004 | — | — |
BU Management | Management | 2004 | — | — |
MH Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KENT ØSTERVANG INVEST ApS | Company | 20.0% | 20.0% | 2007 |
+PLUS PAINT A/S | Company | 50.0% | 50.0% | 2004 |
PPG Coatings Danmark A/S | Company | 100.0% | 100.0% | 2020 |
HEDEGAARD KARLSEN ApS | Company | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Østervang | Management | 0 companies |
| Bent Uhrenfeldt Petersen | Management | 0 companies |
| Morten Hedegaard Bisgaard Karlsen | Management | 0 companies |
| Peter Flemming Sørensen | Chairman | 0 companies |
| Peter Christensen | Board of Directors | 0 companies |
| Keld Dyrby | Chairman | 0 companies |
| Jimmi Brown Petersen | Board of Directors | 0 companies |