| Revenue | DKK 2,7M | +8% |
| EBITDA | DKK 347K | +60% |
| Net profit | DKK -243K | +4% |
| Total assets | DKK 2,6M | -15% |
| Equity | DKK -447K | -119% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.499 | 1.274 | 1.371 | 1.389 | 1.475 | 1.451 | 1.383 | 1.646 | 1.520 | 2.308 | 2.117 | 2.489 | 2.676 |
| Staff expenses | -1.081 | -1.023 | -1.110 | -1.171 | -1.241 | -1.120 | -1.032 | -1.261 | -1.468 | -2.053 | -1.979 | -2.270 | -2.327 |
| EBITDA | 417 | 252 | 260 | 218 | 234 | 331 | 351 | 385 | 52 | 255 | 137 | 218 | 347 |
| Depreciation & amort. | 207 | -189 | -87 | -87 | -87 | -90 | -90 | -90 | -110 | -110 | -110 | -110 | -110 |
| EBIT | 211 | 63 | 173 | 131 | 146 | 240 | 261 | 295 | -58 | 144 | 26 | 107 | 237 |
| Net financials | -188 | -179 | -164 | -150 | -126 | -228 | -170 | -165 | -145 | -120 | -164 | -371 | -480 |
| Profit before tax | 23 | -116 | 9 | -19 | 20 | 12 | 91 | 130 | -203 | 24 | -138 | -263 | -243 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 35 | 29 | -44 | 11 | -28 | -9 | -0 |
| Net profit | 23 | -116 | 9 | -19 | 20 | 12 | 56 | 101 | -159 | 13 | -109 | -254 | -243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.248 | 2.047 | 2.367 | 2.198 | 2.345 | 2.549 | 2.554 | 2.520 | 2.560 | 3.095 | 2.712 | 3.002 | 2.560 |
| Equity | -136 | -252 | 136 | 117 | 137 | 149 | 205 | 306 | 146 | 159 | 50 | -204 | -447 |
| Long-term debt | 1.113 | 984 | 1.229 | 1.058 | 871 | 667 | 663 | 213 | 0 | 9 | 0 | 583 | 210 |
| Short-term debt | 1.271 | 1.315 | 1.002 | 1.024 | 1.337 | 1.733 | 1.650 | 1.936 | 2.393 | 2.904 | 2.653 | 2.623 | 2.797 |
| Total debt | 2.384 | 2.299 | 2.231 | 2.082 | 2.208 | 2.400 | 2.313 | 2.150 | 2.393 | 2.904 | 2.653 | 3.206 | 3.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLOR HOLDING 2008 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kristina Henneberg Flor | Management | 0 companies |