| Revenue | DKK 2,6M | +23% |
| EBITDA | DKK 238K | +151% |
| Net profit | DKK 112K | +124% |
| Total assets | DKK 8,1M | +15% |
| Equity | DKK 4,1M | +3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.377 | 1.464 | 2.007 | 2.164 | 4.007 | 4.805 | 3.541 | 3.795 | 2.754 | 4.508 | 5.458 | 3.940 | 2.125 | 2.610 |
| Staff expenses | -901 | -1.114 | -1.416 | -1.720 | -2.247 | -2.542 | -2.091 | -2.176 | -2.164 | -2.516 | -3.521 | -3.237 | -2.596 | -2.372 |
| EBITDA | 476 | 350 | 592 | 445 | 1.760 | 2.263 | 1.450 | 1.619 | 590 | 1.992 | 1.937 | 703 | -471 | 238 |
| Depreciation & amort. | 22 | -18 | -30 | -30 | -35 | -33 | -30 | -37 | -38 | -38 | -67 | -79 | -93 | -88 |
| EBIT | 453 | 332 | 562 | 415 | 1.726 | 2.230 | 1.420 | 1.582 | 552 | 1.954 | 1.870 | 624 | -563 | 150 |
| Net financials | -49 | -54 | -63 | -16 | -55 | -33 | -27 | -28 | 8 | 50 | -795 | -467 | -27 | -6 |
| Profit before tax | 404 | 278 | 499 | 399 | 1.671 | 2.196 | 1.393 | 1.554 | 560 | 2.004 | 1.075 | 157 | -591 | 143 |
| Tax | 102 | 71 | 125 | 98 | 370 | 510 | 310 | 346 | 129 | 443 | 415 | 145 | -124 | 32 |
| Net profit | 303 | 208 | 374 | 300 | 1.301 | 1.687 | 1.083 | 1.208 | 431 | 1.561 | 659 | 12 | -466 | 112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.551 | 2.183 | 2.876 | 4.602 | 5.757 | 3.809 | 6.242 | 6.475 | 6.717 | 9.071 | 10.525 | 7.040 | 7.069 | 8.135 |
| Equity | 477 | 684 | 1.058 | 1.359 | 2.659 | 746 | 2.529 | 3.137 | 2.968 | 3.743 | 4.402 | 4.414 | 3.948 | 4.060 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 510 | 308 | 346 | 129 | 450 | 437 | 94 | 0 | 0 |
| Short-term debt | 1.073 | 1.495 | 1.815 | 3.240 | 3.094 | 2.550 | 3.400 | 2.988 | 3.616 | 4.874 | 5.686 | 2.497 | 3.122 | 4.075 |
| Total debt | 1.073 | 1.495 | 1.815 | 3.240 | 3.094 | 3.060 | 3.709 | 3.334 | 3.745 | 5.323 | 6.123 | 2.592 | 3.122 | 4.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2007 | — | — |
VC Management | Management | 2007 | — | — |
KL Management | Management | 2007 | — | — |
ML Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michala Jessen Holding ApS | Company | 66.7% | 66.7% | 2018 |
EIO Holding ApS | Company | 15.0% | 15.0% | 2019 |
RUE VERTE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
Krakau Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Karina Lilleeng Holmen | Management | 0 companies |
| Michala Louise Bæklund Jessen | Management | 0 companies |
| Julie Cecilie Brandt Dam | Board of Directors | 0 companies |