| Revenue | DKK 2,8M | -7% |
| EBITDA | DKK 588K | -26% |
| Net profit | DKK 325K | -32% |
| Total assets | DKK 6,1M | -7% |
| Equity | DKK 2,4M | -3% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.961 | 2.320 | 2.420 | — | 3.394 | 3.307 | 3.632 | 3.075 | 2.657 | 2.974 | 3.100 | 2.983 | 2.784 |
| Staff expenses | -1.092 | -1.294 | -1.287 | -0 | -1.936 | -1.903 | -1.979 | -2.310 | -2.057 | -1.959 | -1.994 | -2.166 | -2.195 |
| EBITDA | -661 | 1.026 | 1.133 | 0 | 1.426 | 1.404 | 1.653 | 718 | 600 | 1.015 | 1.107 | 790 | 588 |
| Depreciation & amort. | -104 | -201 | -279 | -0 | -307 | -353 | -368 | -258 | -262 | -302 | -279 | -128 | -130 |
| EBIT | -765 | 825 | 854 | 0 | 1.119 | 1.050 | 1.286 | 461 | 338 | 714 | 827 | 662 | 459 |
| Net financials | 0 | 0 | 0 | 0 | -24 | -19 | -6 | -28 | -38 | -81 | -58 | -47 | -37 |
| Profit before tax | -745 | 761 | 834 | 0 | 1.095 | 1.031 | 1.280 | 432 | 300 | 633 | 770 | 615 | 421 |
| Tax | -153 | 176 | 236 | -0 | 246 | 234 | 289 | 106 | 110 | 147 | 172 | 137 | 97 |
| Net profit | -592 | 585 | 598 | 0 | 849 | 797 | 991 | 326 | 190 | 486 | 598 | 478 | 325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.480 | 3.842 | 4.108 | 0 | 5.578 | 4.561 | 5.318 | 5.445 | 6.443 | 6.414 | 6.142 | 6.579 | 6.134 |
| Equity | 1.078 | 1.663 | 1.660 | 0 | 2.537 | 2.534 | 2.725 | 2.151 | 2.041 | 2.377 | 2.474 | 2.452 | 2.377 |
| Long-term debt | -77 | 494 | 243 | 0 | 228 | 188 | 0 | 68 | 154 | 105 | 0 | 0 | 0 |
| Short-term debt | -1.300 | 1.594 | 2.085 | 0 | 2.704 | 1.737 | 2.512 | 3.146 | 4.148 | 3.840 | 3.596 | 4.073 | 3.699 |
| Total debt | -1.377 | 2.088 | 2.328 | 0 | 2.931 | 1.925 | 2.512 | 3.214 | 4.302 | 3.945 | 3.596 | 4.073 | 3.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 2006 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SETHER KJELDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Mark Schultz | Founder | 0 companies |
| Martin Lau Kjeldsen | Chief Executive Officer | 0 companies |