| Revenue | DKK 7,8M | +18% |
| EBITDA | DKK 1,6M | +114% |
| Net profit | DKK 1,1M | +119% |
| Total assets | DKK 4,5M | +14% |
| Equity | DKK 2,2M | +55% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.357 | 2.676 | 2.601 | 2.989 | 3.651 | 3.363 | 3.650 | 3.304 | 3.533 | 3.846 | 5.685 | 6.139 | 6.614 | 7.808 |
| Staff expenses | -2.064 | -2.365 | -2.382 | -2.677 | -2.677 | -3.246 | -3.530 | -3.136 | -2.842 | -3.498 | -6.457 | -5.482 | -5.849 | -6.184 |
| EBITDA | 189 | 190 | 96 | 311 | 487 | 117 | 120 | 168 | 691 | 349 | -772 | 658 | 738 | 1.578 |
| Depreciation & amort. | -0 | -0 | -0 | -94 | -91 | -96 | -107 | -65 | -52 | -60 | -118 | -121 | -92 | -129 |
| EBIT | 189 | 190 | 96 | 217 | 396 | 21 | 14 | 103 | 639 | 289 | -890 | 536 | 645 | 1.448 |
| Net financials | -13 | -19 | -18 | -13 | -21 | -9 | 0 | -11 | -22 | 82 | -45 | -9 | 13 | -10 |
| Profit before tax | 176 | 171 | 78 | 204 | 375 | 12 | 14 | 92 | 617 | 371 | -935 | 528 | 658 | 1.438 |
| Tax | 47 | 45 | 21 | 51 | 88 | 6 | 5 | 23 | 138 | 86 | -193 | 181 | 150 | 323 |
| Net profit | 129 | 126 | 57 | 153 | 287 | 5 | 9 | 69 | 478 | 285 | -743 | 347 | 508 | 1.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.050 | 2.335 | 3.302 | 2.901 | 2.867 | 2.615 | 2.862 | 2.418 | 4.157 | 3.082 | 2.478 | 3.172 | 3.968 | 4.516 |
| Equity | — | 891 | 850 | 1.002 | 1.188 | 1.090 | 1.099 | 1.168 | 1.647 | 1.706 | 763 | 1.110 | 1.418 | 2.199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 165 | 245 | 174 | 180 | 186 |
| Short-term debt | 1.265 | 1.429 | 2.446 | 1.886 | 1.662 | 1.503 | 1.744 | 1.234 | 2.316 | 1.139 | 1.470 | 1.767 | 2.172 | 1.989 |
| Total debt | 1.265 | 1.429 | 2.453 | 1.899 | 1.662 | 1.503 | 1.744 | 1.234 | 2.434 | 1.304 | 1.715 | 1.942 | 2.351 | 2.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2005 | — | — |
AH Audit | Audit | 2005 | — | — |
RS Management | Management | 2022 | — | — |
WZ Founder | Founder | 2005 | — | — |
GY Management | Management | 2005 | — | — |
CD Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Haahkola Holding ApS | Company | 50.0% | 50.0% | 2022 |
Svart Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sejr | Founder | 0 companies |
| Aage Hansen Lund | Audit | 0 companies |
| Ronni Svart | Management | 0 companies |
| Weiyang Zhu | Founder | 0 companies |
| Guan Yang | Management | 0 companies |
| Carsten Dyssell | Management | 0 companies |