| Revenue | DKK 5,8M | -33% |
| EBITDA | DKK 1,9M | -1% |
| Net profit | DKK 1,4M | -2% |
| Total assets | DKK 6,1M | -7% |
| Equity | DKK 2,5M | -35% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.726 | 4.773 | 5.941 | 7.115 | 8.563 | 10.474 | 7.398 | 10.298 | 10.274 | 6.764 | 3.617 | 6.301 | 8.722 | 5.825 |
| Staff expenses | -3.960 | -3.322 | -5.160 | -5.582 | -6.281 | -7.306 | -6.753 | -7.131 | -7.980 | -6.280 | -6.237 | -5.103 | -6.807 | -3.930 |
| EBITDA | 2.861 | 1.452 | 781 | 1.532 | 2.271 | 3.168 | 645 | 3.149 | 2.293 | 346 | -2.621 | 1.178 | 1.914 | 1.895 |
| Depreciation & amort. | 166 | 193 | 128 | -158 | -128 | -195 | -209 | -174 | -89 | -121 | -46 | -37 | -27 | -44 |
| EBIT | 2.695 | 1.259 | 653 | 1.374 | 2.143 | 2.973 | 436 | 2.975 | 2.204 | 225 | -2.666 | 1.141 | 1.887 | 1.851 |
| Net financials | -117 | -57 | -21 | -11 | 3 | 84 | 14 | -72 | -45 | -72 | -175 | -205 | -67 | -68 |
| Profit before tax | 2.578 | 1.201 | 631 | 1.363 | 2.146 | 3.057 | 450 | 2.902 | 2.159 | 153 | -2.841 | 936 | 1.821 | 1.783 |
| Tax | 645 | 300 | 161 | 282 | 478 | 679 | 94 | 643 | 478 | 114 | -623 | 207 | 403 | 396 |
| Net profit | 1.934 | 901 | 471 | 1.081 | 1.668 | 2.378 | 356 | 2.259 | 1.681 | 39 | -2.218 | 729 | 1.418 | 1.388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.360 | 6.344 | 5.943 | 7.549 | 9.169 | 12.931 | 10.881 | 13.605 | 16.539 | 15.861 | 11.335 | 8.117 | 6.544 | 6.057 |
| Equity | 1.932 | 2.833 | 2.671 | 3.752 | 3.834 | 4.712 | 3.068 | 5.221 | 6.794 | 6.833 | 4.616 | 5.345 | 3.763 | 2.450 |
| Long-term debt | 1.041 | 930 | 930 | 914 | 881 | 847 | 813 | 778 | 744 | 0 | 0 | 0 | 0 | 211 |
| Short-term debt | 3.931 | 2.096 | 1.892 | 2.457 | 4.135 | 7.044 | 6.640 | 7.216 | 8.216 | 8.445 | 6.705 | 2.551 | 2.515 | 2.946 |
| Total debt | 4.971 | 3.026 | 2.822 | 3.371 | 5.016 | 7.891 | 7.453 | 7.994 | 8.960 | 8.445 | 6.705 | 2.551 | 2.515 | 3.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
DK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DENKO HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Dennis Kochen | Management | 0 companies |
| Steen Kølving Jensen | Board of Directors | 0 companies |
| Henrik Amand Holtegaard | Chairman | 0 companies |
| Michael Veje | Board of Directors | 0 companies |
| Thomas Bellman Handschuh | Chairman | 0 companies |