| Revenue | DKK 6,8M | +7% |
| EBITDA | DKK 1,9M | +24% |
| Net profit | DKK 1,5M | +22% |
| Total assets | DKK 14M | -9% |
| Equity | DKK 9M | +19% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.200 | 8.060 | 9.334 | 8.796 | 8.148 | 8.551 | 7.850 | 5.928 | 5.215 | 5.420 | 5.920 | 6.335 | 6.762 |
| Staff expenses | -5.101 | -4.823 | -4.821 | -4.767 | -4.470 | -4.146 | -4.731 | -4.430 | -4.371 | -4.644 | -4.214 | -4.773 | -4.818 |
| EBITDA | 1.099 | 3.237 | 4.512 | 4.029 | 3.678 | 4.405 | 3.119 | 1.499 | 844 | 775 | 1.706 | 1.562 | 1.944 |
| Depreciation & amort. | -1.340 | -1.390 | -1.348 | -1.313 | -673 | -100 | -106 | -67 | -190 | -183 | -200 | -216 | -237 |
| EBIT | -241 | 1.848 | 3.165 | 2.716 | 3.005 | 4.305 | 3.013 | 1.432 | 654 | 592 | 1.506 | 1.346 | 1.707 |
| Net financials | -40 | 74 | 191 | 158 | 209 | 200 | 312 | 193 | 108 | 140 | 155 | 139 | 127 |
| Profit before tax | -281 | 1.921 | 3.355 | 2.874 | 3.214 | 4.504 | 3.325 | 1.625 | 763 | 732 | 1.661 | 1.485 | 1.833 |
| Tax | 55 | 610 | 901 | 794 | 712 | 934 | 649 | 301 | 117 | 127 | 326 | 283 | 366 |
| Net profit | -336 | 1.312 | 2.454 | 2.081 | 2.502 | 3.571 | 2.676 | 1.324 | 646 | 605 | 1.335 | 1.202 | 1.468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.174 | 15.118 | 16.277 | 13.406 | 12.720 | 15.651 | 14.578 | 10.061 | 11.116 | 12.346 | 12.495 | 15.496 | 14.028 |
| Equity | -135 | 1.176 | 3.630 | 5.711 | 8.132 | 9.103 | 8.429 | 5.253 | 4.399 | 5.004 | 4.839 | 7.541 | 9.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 65 | 65 | 65 | 65 | 65 |
| Short-term debt | 11.961 | 13.699 | 12.548 | 7.687 | 4.587 | 6.547 | 6.149 | 4.749 | 6.652 | 7.273 | 7.589 | 7.890 | 4.954 |
| Total debt | 11.961 | 13.699 | 12.548 | 7.687 | 4.587 | 6.547 | 6.149 | 4.808 | 6.717 | 7.338 | 7.654 | 7.955 | 5.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MK Founder | Founder | 2006 | — | — |
CT Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Slangerup Pedersen | Chief Executive Officer | 0 companies |
| Mogens Klüver | Founder | 0 companies |
| Charles Travaglini | Management | 0 companies |
| Pierrick Charra | Board of Directors | 0 companies |
| Gilles Fernand Maller | Chairman | 0 companies |
| Nicolas Fazzari | Board of Directors | 0 companies |
| Fabrice Jean Charles Guy Zbinden | Board of Directors | 0 companies |
| Georges Bernard Hallary | Board of Directors | 0 companies |
| Xavier Boivin | Chairman | 0 companies |
| Gilles Raymond Andre Guerrin | Chairman | 0 companies |
| Gilles Fernand Maller | Board of Directors | 0 companies |
| David Souillat | Board of Directors | 0 companies |