| Revenue | DKK 5,1M | -4% |
| EBITDA | DKK 736K | +6% |
| Net profit | DKK 16K | -45% |
| Total assets | DKK 16,8M | -1% |
| Equity | DKK 5,4M | +0% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.173 | 3.156 | 3.729 | 4.156 | 3.396 | 3.340 | 4.778 | 4.900 | 6.522 | 7.256 | 6.082 | 5.378 | 5.143 |
| Staff expenses | -2.331 | -2.834 | -3.132 | -3.579 | -3.077 | -3.027 | -3.576 | -4.082 | -4.396 | -5.026 | -4.813 | -4.681 | -4.407 |
| EBITDA | 842 | 321 | 597 | 578 | 319 | 313 | 1.202 | 818 | 2.126 | 2.231 | 1.269 | 696 | 736 |
| Depreciation & amort. | -50 | -59 | 72 | -59 | -136 | -148 | -277 | -281 | -288 | -354 | -255 | -241 | -202 |
| EBIT | 792 | 262 | 524 | 519 | 183 | 165 | 925 | 538 | 1.838 | 1.877 | 1.014 | 455 | 534 |
| Net financials | -38 | -42 | -34 | -78 | -89 | -108 | -367 | -362 | -599 | -322 | -350 | -432 | -513 |
| Profit before tax | 755 | 220 | 490 | 441 | 94 | 57 | 558 | 175 | 1.239 | 1.554 | 663 | 23 | 20 |
| Tax | 188 | 63 | 120 | 79 | 47 | 16 | 124 | 38 | 280 | 344 | 149 | -5 | 5 |
| Net profit | 567 | 157 | 370 | 362 | 47 | 42 | 435 | 138 | 959 | 1.210 | 514 | 28 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.936 | 3.843 | 3.882 | 5.272 | 5.396 | 14.554 | 15.799 | 15.756 | 15.514 | 17.270 | 17.214 | 17.104 | 16.849 |
| Equity | 1.129 | 1.285 | 1.655 | 2.018 | 2.064 | 2.106 | 2.541 | 2.678 | 3.637 | 4.848 | 5.362 | 5.390 | 5.406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10.305 | 7.525 | 7.576 | 7.152 | 6.633 | 8.344 | 8.329 | 7.528 |
| Short-term debt | 1.807 | 2.550 | 2.223 | 3.254 | 3.321 | 2.132 | 5.653 | 5.383 | 4.501 | 5.499 | 3.138 | 3.021 | 3.547 |
| Total debt | 1.807 | 2.550 | 2.223 | 3.254 | 3.321 | 12.437 | 13.178 | 12.959 | 11.654 | 12.132 | 11.483 | 11.351 | 11.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 25.0% | 25.0% | 2016 | |
Kjølholm ApS | Company | 15.0% | 15.0% | 2025 |
SANDBOX HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 15.0% | 15.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Per Karleby | Audit | 0 companies |
| Nicolai Seest | Chairman | 0 companies |