| Revenue | DKK 6,7M | +4% |
| EBITDA | DKK 2,5M | +66% |
| Net profit | DKK 1,6M | +1772% |
| Total assets | DKK 11,3M | -31% |
| Equity | DKK 4,7M | +50% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.520 | 6.859 | 3.238 | — | 1.586 | 4.356 | 7.342 | 7.800 | 8.860 | 6.252 | 9.263 | 6.454 | 6.735 |
| Staff expenses | -966 | -1.489 | -1.844 | -1.497 | -2.644 | -2.808 | -2.748 | -3.482 | -4.066 | -4.120 | -4.490 | -4.976 | -4.284 |
| EBITDA | 2.554 | 5.370 | 1.394 | 466 | -1.058 | 1.547 | 4.594 | 4.318 | 4.795 | 2.132 | 4.773 | 1.478 | 2.451 |
| Depreciation & amort. | 149 | 171 | -242 | -293 | -209 | -236 | -309 | -289 | -112 | -140 | -93 | -3 | -0 |
| EBIT | 2.405 | 5.198 | 1.153 | 173 | -1.267 | 1.311 | 4.284 | 4.029 | 4.683 | 1.993 | 4.680 | 1.475 | 2.451 |
| Net financials | -6 | -4 | 6 | 155 | 10 | -275 | -355 | -1.177 | 34 | -2.919 | -1.682 | -1.095 | -359 |
| Profit before tax | 2.398 | 5.194 | 1.159 | 329 | -1.257 | 1.036 | 3.929 | 2.852 | 4.717 | -927 | 2.998 | 381 | 2.092 |
| Tax | 599 | 1.272 | 284 | 87 | -249 | 260 | 936 | 875 | 1.026 | 409 | 953 | 296 | 514 |
| Net profit | 1.800 | 3.922 | 874 | 242 | -1.009 | 776 | 2.994 | 1.978 | 3.691 | -1.335 | 2.045 | 84 | 1.578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.463 | 8.687 | 6.020 | 5.648 | 7.471 | 7.849 | 12.287 | 9.272 | 13.627 | 17.001 | 13.775 | 16.356 | 11.263 |
| Equity | 2.578 | 5.500 | 3.374 | 3.242 | 2.233 | 3.009 | 6.002 | 5.080 | 5.271 | 336 | 2.738 | 3.145 | 4.724 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 371 | 126 |
| Short-term debt | 1.875 | 3.163 | 2.612 | 2.393 | 5.238 | 4.840 | 6.284 | 4.192 | 8.356 | 16.665 | 10.922 | 12.840 | 6.413 |
| Total debt | 1.875 | 3.163 | 2.612 | 2.393 | 5.238 | 4.840 | 6.284 | 4.192 | 8.356 | 16.665 | 11.036 | 13.210 | 6.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2016 | — | — |
KK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3K INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Barrett | Management | 0 companies |
| Kent Krogh Kristensen | Management | 0 companies |
| Kim Krogh Kristensen | Board of Directors | 0 companies |
| Ole Peter Jørgensen | Board of Directors | 0 companies |
| Charlotte Rønberg Kristensen | Chairman | 0 companies |