| Revenue | DKK 15,2M | +10% |
| EBITDA | DKK 6,1M | +117% |
| Net profit | DKK 4,6M | +110% |
| Total assets | DKK 27,9M | +86% |
| Equity | DKK 8,1M | +34% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.102 | 8.123 | 10.988 | 12.908 | 14.714 | 18.103 | 12.741 | 20.103 | 17.641 | 12.556 | 10.628 | 13.819 | 15.249 |
| Staff expenses | -4.038 | -7.195 | -9.635 | -10.266 | -12.142 | -13.857 | -13.134 | -17.183 | -15.295 | -10.908 | -11.095 | -11.015 | -9.156 |
| EBITDA | -788 | 927 | 1.353 | 2.642 | 2.573 | 4.246 | -393 | 2.920 | 2.346 | 1.648 | -467 | 2.805 | 6.092 |
| Depreciation & amort. | -138 | -260 | -300 | -364 | -454 | -358 | -599 | -566 | -424 | -525 | -356 | -152 | -179 |
| EBIT | -926 | 668 | 1.052 | 2.277 | 2.119 | 3.888 | -991 | 2.354 | 1.922 | 1.123 | -823 | 2.653 | 5.913 |
| Net financials | -6 | -20 | -42 | -49 | -64 | -84 | -105 | -103 | -67 | -7 | -100 | 56 | -11 |
| Profit before tax | -919 | 648 | 1.011 | 2.228 | 2.056 | 3.803 | -1.096 | 2.251 | 1.855 | 1.116 | -923 | 2.709 | 5.902 |
| Tax | -230 | 151 | 245 | 509 | 464 | 838 | -240 | 496 | 420 | 246 | -196 | 535 | 1.331 |
| Net profit | -689 | 498 | 766 | 1.719 | 1.592 | 2.965 | -856 | 1.755 | 1.435 | 870 | -727 | 2.174 | 4.570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.727 | 5.819 | 6.801 | 12.326 | 10.188 | 16.498 | 14.553 | 17.407 | 17.493 | 15.309 | 20.658 | 14.957 | 27.864 |
| Equity | 1.649 | 1.646 | 2.012 | 3.031 | 3.023 | 4.988 | 1.832 | 3.588 | 5.022 | 5.092 | 3.865 | 6.038 | 8.109 |
| Long-term debt | 0 | 0 | 0 | 277 | 213 | 145 | 2.600 | 2.600 | 2.600 | 2.600 | 2.600 | 2.600 | 2.600 |
| Short-term debt | -4.001 | 4.031 | 4.684 | 8.632 | 6.726 | 10.963 | 7.620 | 10.971 | 9.697 | 7.617 | 14.194 | 6.175 | 16.927 |
| Total debt | -4.001 | 4.031 | 4.684 | 8.909 | 6.939 | 11.108 | 10.220 | 13.571 | 12.297 | 10.217 | 16.794 | 8.775 | 19.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 2006 | — | — |
KT Management | Management | 2011 | — | — |
KV | Audit | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM KNUDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Jensen | Management | 0 companies |
| Kim Terp Knudsen | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |
| Karsten Hjorth Larsen | Board of Directors | 0 companies |
| Poul Jørgen Harpøth | Chairman | 0 companies |
| Anne Lauth | Board of Directors | 0 companies |
| Nils Bugge | Chairman | 0 companies |
| Peter Secher | Board of Directors | 0 companies |