| Revenue | DKK 7,7M | +96% |
| EBITDA | DKK 2,1M | +49% |
| Net profit | DKK 1,4M | +49% |
| Total assets | DKK 12,7M | +5% |
| Equity | DKK 6,6M | +27% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.919 | -3.405 | — | — | 4.707 | 7.628 | 5.941 | 7.764 | 9.144 | 9.444 | 10.522 | 11.081 | 3.918 | 7.689 |
| Staff expenses | -2.179 | -2.202 | -0 | -0 | -3.352 | -5.158 | -4.308 | -4.605 | -5.274 | -5.834 | -5.601 | -6.355 | -2.490 | -5.563 |
| EBITDA | 740 | -1.203 | 0 | 0 | 1.355 | 2.470 | 1.587 | 3.159 | 3.870 | 3.610 | 4.921 | 4.726 | 1.428 | 2.126 |
| Depreciation & amort. | -211 | 3 | -0 | -0 | -209 | -385 | -357 | -368 | -292 | -228 | -311 | -389 | -172 | -297 |
| EBIT | 530 | -1.206 | 0 | 0 | 1.146 | 2.085 | 1.230 | 2.791 | 3.578 | 3.383 | 4.611 | 4.337 | 1.255 | 1.828 |
| Net financials | -83 | -102 | 0 | 0 | -30 | -58 | -60 | -104 | -126 | -94 | -90 | -52 | -50 | -37 |
| Profit before tax | 447 | -1.109 | 0 | 0 | 1.116 | 2.027 | 1.171 | 2.686 | 3.452 | 3.289 | 4.520 | 4.285 | 1.206 | 1.792 |
| Tax | 131 | -304 | -0 | -0 | 257 | 458 | 271 | 603 | 775 | 734 | 1.005 | 952 | 270 | 398 |
| Net profit | 317 | -804 | 0 | 0 | 859 | 1.569 | 899 | 2.083 | 2.676 | 2.555 | 3.515 | 3.332 | 936 | 1.394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.626 | 6.932 | 0 | 0 | 8.132 | 16.535 | 12.402 | 14.114 | 24.860 | 17.085 | 18.761 | 20.622 | 12.044 | 12.696 |
| Equity | 243 | 1.048 | 0 | 0 | 2.578 | 4.146 | 3.646 | 5.729 | 6.405 | 5.460 | 6.976 | 7.308 | 5.244 | 6.638 |
| Long-term debt | 208 | -141 | 0 | 0 | 374 | 321 | 0 | 0 | 284 | 525 | 707 | 546 | 305 | 0 |
| Short-term debt | 5.175 | -5.724 | 0 | 0 | 5.468 | 11.960 | 8.660 | 8.337 | 17.171 | 9.950 | 10.807 | 12.686 | 6.449 | 6.058 |
| Total debt | 5.383 | -5.865 | 0 | 0 | 5.468 | 12.282 | 8.660 | 8.337 | 17.455 | 10.475 | 11.515 | 13.232 | 6.753 | 6.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LD Management | Management | 2007 | — | — |
TS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
KBJ INVEST ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Bøje Jensen | Chief Executive Officer | 0 companies |
| Lars Drescher | Management | 0 companies |
| Thomas Skifter | Management | 0 companies |
| Oscar McAven | Chairman | 0 companies |
| Søren Tonnesen | Chairman | 0 companies |
| Laurent Dolbeau | Chairman | 0 companies |