| Revenue | DKK 7,2M | +59% |
| EBITDA | DKK 1,4M | +254% |
| Net profit | DKK 455K | +143% |
| Total assets | DKK 13,7M | +7% |
| Equity | DKK 2,3M | +24% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.288 | 4.847 | 5.015 | 4.259 | 4.647 | 4.453 | 5.650 | 4.421 | 6.948 | 9.181 | 9.505 | 4.496 | 7.169 |
| Staff expenses | -3.668 | -3.689 | -4.211 | -4.384 | -4.477 | -4.187 | -4.415 | -3.924 | -4.798 | -8.066 | -8.477 | -5.336 | -5.763 |
| EBITDA | 620 | 1.158 | 786 | -155 | 149 | 253 | 1.208 | 498 | 2.132 | 1.083 | 993 | -885 | 1.361 |
| Depreciation & amort. | 86 | 127 | -113 | -58 | -21 | -89 | -163 | -175 | -176 | -192 | -184 | -189 | -255 |
| EBIT | 534 | 1.031 | 673 | -213 | 127 | 164 | 1.045 | 323 | 1.956 | 891 | 809 | -1.074 | 1.106 |
| Net financials | -294 | -311 | -282 | -205 | -107 | -134 | -97 | -98 | -117 | -231 | -351 | -257 | -447 |
| Profit before tax | 240 | 720 | 391 | -418 | 20 | 30 | 948 | 224 | 1.839 | 660 | 458 | -1.330 | 659 |
| Tax | 63 | 195 | 93 | -84 | 12 | 23 | 219 | 59 | 413 | 157 | 195 | -268 | 204 |
| Net profit | 177 | 525 | 298 | -335 | 8 | 7 | 729 | 165 | 1.426 | 503 | 263 | -1.063 | 455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.198 | 8.829 | 9.880 | 5.917 | 7.369 | 6.792 | 7.238 | 7.368 | 9.572 | 12.171 | 11.831 | 12.779 | 13.690 |
| Equity | -263 | 263 | 561 | 226 | 234 | 241 | 970 | 1.135 | 2.561 | 3.063 | 3.327 | 1.864 | 2.318 |
| Long-term debt | 1.214 | 1.214 | 1.214 | 510 | 1.160 | 1.160 | 710 | 508 | 530 | 438 | 420 | 2.132 | 2.093 |
| Short-term debt | 8.246 | 7.265 | 7.925 | 5.085 | 5.871 | 5.282 | 5.447 | 5.556 | 6.115 | 8.148 | 7.697 | 8.664 | 8.955 |
| Total debt | 9.460 | 8.479 | 9.139 | 5.595 | 7.031 | 6.442 | 6.157 | 6.064 | 6.646 | 8.585 | 8.117 | 10.796 | 11.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.N. HOLDING, KOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Anders Roager Nielsen | Management | 0 companies |