| Revenue | DKK 5M | +7% |
| EBITDA | DKK 1,9M | -1% |
| Net profit | DKK 1,2M | -5% |
| Total assets | DKK 7,4M | +8% |
| Equity | DKK 3M | +8% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.362 | 3.059 | 3.497 | 4.108 | 4.605 | 5.344 | 6.922 | 7.508 | 3.534 | 8.160 | 3.963 | 4.675 | 5.020 |
| Staff expenses | -1.255 | -1.334 | -1.159 | -1.810 | -2.542 | -3.294 | -3.036 | -3.023 | -2.825 | -2.760 | -2.623 | -2.728 | -3.082 |
| EBITDA | 2.314 | 1.725 | 2.338 | 422 | 2.063 | 2.050 | 3.760 | 4.262 | 579 | 5.206 | 1.290 | 1.911 | 1.893 |
| Depreciation & amort. | -484 | -373 | -262 | -247 | -342 | -759 | -797 | -427 | -275 | -229 | -155 | -177 | -140 |
| EBIT | 1.830 | 1.352 | 2.076 | 176 | 1.721 | 1.291 | 2.964 | 3.835 | 304 | 4.977 | 1.135 | 1.734 | 1.754 |
| Net financials | -761 | -105 | -262 | -71 | -191 | -196 | -179 | -241 | -66 | -13 | -0 | -68 | 2 |
| Profit before tax | 1.069 | 1.247 | 1.814 | 104 | 1.530 | 1.095 | 2.784 | 3.594 | 238 | 4.964 | 1.135 | 1.666 | 1.756 |
| Tax | 430 | 323 | 530 | 442 | 355 | 253 | 504 | 795 | 67 | 1.096 | 249 | 370 | 528 |
| Net profit | 639 | 924 | 1.283 | -337 | 1.175 | 842 | 2.280 | 2.799 | 171 | 3.869 | 885 | 1.296 | 1.228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.351 | 7.693 | 6.227 | 5.506 | 9.349 | 11.618 | 12.180 | 14.340 | 8.055 | 6.976 | 5.600 | 6.805 | 7.353 |
| Equity | 2.037 | 2.461 | 3.244 | 2.907 | 4.082 | 4.924 | 6.704 | 9.003 | 4.674 | 4.543 | 1.428 | 2.724 | 2.952 |
| Long-term debt | 0 | 614 | 503 | 385 | 1.442 | 915 | 104 | 134 | 163 | 170 | 99 | 130 | 130 |
| Short-term debt | 6.288 | 4.619 | 2.475 | 2.187 | 3.710 | 5.641 | 5.332 | 5.178 | 3.176 | 2.192 | 3.958 | 3.804 | 4.119 |
| Total debt | 6.288 | 5.232 | 2.978 | 2.572 | 5.152 | 6.556 | 5.436 | 5.313 | 3.339 | 2.361 | 4.057 | 3.934 | 4.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2018 | — | — |
KJ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLARBORG HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Klarborg Bach Jensen | Management | 0 companies |
| Kristian Johannes Bach Jensen | Management | 0 companies |