| Revenue | DKK 1,1M | +85% |
| EBITDA | DKK 1,1M | +85% |
| Net profit | DKK 857K | +99% |
| Total assets | DKK 5,5M | +19% |
| Equity | DKK 5,4M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 131 | 192 | 17 | -3 | 83 | — | 189 | 694 | 1.184 | 1.051 | 846 | 582 | 1.075 |
| Staff expenses | -57 | -63 | -3 | -0 | -4 | -0 | -0 | -3 | -12 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 129 | 14 | -3 | 78 | 0 | 189 | 692 | 1.172 | 1.051 | 846 | 582 | 1.075 |
| Depreciation & amort. | -26 | -32 | -37 | -35 | -38 | -0 | -11 | -0 | -27 | -76 | -76 | -76 | -62 |
| EBIT | 48 | 97 | -23 | -38 | 40 | 0 | 178 | 692 | 1.146 | 975 | 771 | 506 | 1.013 |
| Net financials | 19 | 15 | 18 | 23 | 26 | 0 | 26 | 15 | 10 | 13 | 14 | 53 | 86 |
| Profit before tax | 66 | 112 | -5 | -15 | 67 | 0 | 204 | 707 | 1.155 | 988 | 785 | 559 | 1.099 |
| Tax | 17 | 26 | -2 | 2 | -5 | -0 | 45 | 156 | 254 | 219 | 174 | 130 | 242 |
| Net profit | 50 | 86 | -3 | -17 | 72 | 0 | 159 | 552 | 901 | 770 | 611 | 430 | 857 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.110 | 1.258 | 1.252 | 1.197 | 1.051 | 0 | 1.368 | 2.127 | 3.128 | 3.818 | 4.178 | 4.635 | 5.511 |
| Equity | 882 | 968 | 965 | 949 | 1.020 | 0 | 1.251 | 1.802 | 2.703 | 3.473 | 4.084 | 4.514 | 5.371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 289 | 286 | 249 | 31 | 0 | 117 | 324 | 425 | 345 | 94 | 122 | 140 |
| Total debt | 227 | 289 | 286 | 249 | 31 | 0 | 117 | 324 | 425 | 345 | 94 | 122 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2006 | — | — |
RA Audit | Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AVERNAKKE-GRUPPEN ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj-Erik Avernakke Schäffer Jensen | Management | 0 companies |
| REVISIONPLUS A/S | Audit | 0 companies |
| Otto Skak | Board of Directors | 0 companies |
| Charlotte Schäffer Jensen | Chairman | 0 companies |
| Niels Jakob Lundgren Jensen | Board of Directors | 0 companies |
| John Wendel Vogt | Board of Directors | 0 companies |
| Klavs Kaiser | Board of Directors | 0 companies |