| Revenue | DKK 21,1M | +13% |
| EBITDA | DKK 876K | +53% |
| Net profit | DKK 581K | +119% |
| Total assets | DKK 4,9M | +3% |
| Equity | DKK 1,9M | +22% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.871 | 21.272 | 24.308 | 16.338 | 16.475 | 19.784 | 18.608 | 21.119 |
| Staff expenses | -2.254 | -3.298 | -3.811 | -2.270 | -2.103 | -2.279 | -2.037 | -2.230 |
| EBITDA | 212 | 612 | 24 | -42 | 913 | 345 | 573 | 876 |
| Depreciation & amort. | -69 | -79 | -31 | -17 | -13 | -11 | -26 | -24 |
| EBIT | 143 | 533 | -7 | -59 | 900 | 334 | 547 | 852 |
| Net financials | -8 | -39 | -238 | -102 | 70 | -104 | 182 | 451 |
| Profit before tax | 134 | 494 | -125 | -161 | 971 | 230 | 342 | 747 |
| Tax | 35 | 124 | 60 | -31 | 222 | 52 | 76 | 167 |
| Net profit | 99 | 370 | -185 | -130 | 749 | 178 | 265 | 581 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.219 | 5.657 | 3.016 | 3.030 | 3.145 | 3.403 | 4.758 | 4.894 |
| Equity | 455 | 825 | 640 | 510 | 1.259 | 1.437 | 1.524 | 1.855 |
| Long-term debt | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 |
| Short-term debt | 1.664 | 4.732 | 2.276 | 2.420 | 1.787 | 1.966 | 3.234 | 3.037 |
| Total debt | 1.764 | 4.832 | 2.376 | 2.520 | 1.887 | 1.966 | 3.234 | 3.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
Thomas Køhler Holding Aps | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Kyst | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |