| Revenue | DKK 1,5M | -5% |
| EBITDA | DKK 21K | -95% |
| Net profit | DKK -56K | -122% |
| Total assets | DKK 1,6M | +32% |
| Equity | DKK 69K | -82% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.653 | 1.565 | 1.609 | 1.532 | 1.456 |
| Staff expenses | -1.270 | -1.238 | -1.334 | -1.100 | -1.435 |
| EBITDA | 383 | 327 | 274 | 432 | 21 |
| Depreciation & amort. | -125 | -80 | -65 | -99 | -89 |
| EBIT | 258 | 247 | 209 | 333 | -68 |
| Net financials | -0 | -1 | 1 | -4 | 2 |
| Profit before tax | 258 | 246 | 210 | 329 | -66 |
| Tax | 58 | 55 | 47 | 74 | -10 |
| Net profit | 201 | 191 | 163 | 255 | -56 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 1.101 | 996 | 899 | 1.183 | 1.567 |
| Equity | 425 | 416 | 288 | 393 | 69 |
| Long-term debt | 0 | 0 | 25 | 0 | 440 |
| Short-term debt | 668 | 579 | 577 | 786 | 1.047 |
| Total debt | 668 | 579 | 602 | 786 | 1.488 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KN Management | Management | 2007 – 2021 |
MS Management | Management | 2021 – 2023 |
KV Management | Management | 2007 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2021 – 2023 | |
| Chairman | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Nørgaard Jensen | Management | 0 companies |
| Magne Schmidt Jakobsen | Management | 0 companies |
| Klaus Vejle Sørensen | Management | 0 companies |
| Søren Christensen | Board of Directors | 0 companies |
| Claus Anker Christensen | Chairman | 0 companies |