| Revenue | DKK 5,9M | +34% |
| EBITDA | DKK 1,6M | +184% |
| Net profit | DKK 93K | +112% |
| Total assets | DKK 10,6M | +18% |
| Equity | DKK 975K | +11% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.188 | — | — | 3.374 | 3.698 | 3.309 | 3.485 | 5.108 | 4.505 | 5.135 | 5.766 | 4.416 | 5.930 |
| Staff expenses | -2.071 | -0 | -0 | -2.441 | -1.738 | -2.141 | -2.866 | -2.987 | -2.770 | -3.021 | -3.974 | -3.842 | -4.299 |
| EBITDA | -290 | 0 | 0 | 933 | 1.960 | 1.169 | 618 | 2.121 | 1.735 | 2.114 | 1.792 | 574 | 1.631 |
| Depreciation & amort. | -414 | -0 | -0 | -657 | -659 | -787 | -970 | -1.228 | -1.317 | -1.289 | -1.422 | -1.203 | -1.151 |
| EBIT | -703 | 0 | 0 | 276 | 1.301 | 382 | -352 | 893 | 418 | 825 | 370 | -629 | 480 |
| Net financials | -162 | 0 | 0 | -177 | -137 | -179 | -262 | -310 | -234 | -165 | -196 | -355 | -355 |
| Profit before tax | -544 | 0 | 0 | 99 | 1.164 | 203 | -614 | 582 | 184 | 660 | 174 | -984 | 125 |
| Tax | -42 | -0 | -0 | -78 | 262 | 48 | -130 | 123 | 53 | 146 | 45 | -205 | 32 |
| Net profit | -120 | 0 | 0 | 177 | 902 | 155 | -484 | 459 | 130 | 514 | 130 | -778 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.506 | 0 | 0 | 4.426 | 3.910 | 6.627 | 8.992 | 8.100 | 7.669 | 8.361 | 7.290 | 8.937 | 10.582 |
| Equity | 1.011 | 0 | 0 | 883 | 1.139 | 1.211 | 727 | 1.185 | 1.316 | 1.829 | 1.659 | 881 | 975 |
| Long-term debt | -1.545 | 0 | 0 | 916 | 503 | 2.176 | 4.149 | 3.102 | 2.161 | 1.223 | 1.405 | 2.514 | 3.043 |
| Short-term debt | -1.909 | 0 | 0 | 2.475 | 2.108 | 3.056 | 4.108 | 3.680 | 4.006 | 5.005 | 3.913 | 5.401 | 6.370 |
| Total debt | -3.454 | 0 | 0 | 3.391 | 2.611 | 5.232 | 8.257 | 6.782 | 6.168 | 6.229 | 5.318 | 7.915 | 9.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K. BRINKMANN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Skovgaard Brinkmann | Management | 0 companies |
| Ulrich Hybertz Hansen | Chairman | 0 companies |
| John Richter Hansen | Board of Directors | 0 companies |
| Malene Kaspersen | Board of Directors | 0 companies |
| Asmus Richardt Hansen | Board of Directors | 0 companies |
| Kent Norman Larsen | Board of Directors | 0 companies |