| Revenue | DKK 3,1M | +2% |
| EBITDA | DKK 703K | +25% |
| Net profit | DKK 216K | +111% |
| Total assets | DKK 3,9M | -9% |
| Equity | DKK 1,7M | -14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.780 | 1.369 | 1.789 | 4.658 | 6.383 | 5.547 | 6.024 | 5.598 | 5.872 | 5.971 | 6.335 | 3.801 | 3.008 | 3.081 |
| Staff expenses | -322 | -343 | -793 | -2.497 | -3.765 | -3.900 | -4.149 | -3.834 | -3.498 | -3.862 | -4.638 | -2.440 | -2.447 | -2.377 |
| EBITDA | 1.458 | 1.026 | 996 | 2.162 | 2.618 | 1.647 | 1.875 | 1.763 | 2.373 | 2.108 | 1.697 | 1.361 | 562 | 703 |
| Depreciation & amort. | 734 | 707 | -864 | -1.181 | -1.418 | -1.160 | -1.321 | -1.385 | -1.664 | -1.594 | -1.526 | -549 | -436 | -418 |
| EBIT | 725 | 319 | 132 | 981 | 1.199 | 487 | 554 | 378 | 710 | 514 | 171 | 813 | 125 | 286 |
| Net financials | -255 | -91 | -115 | -150 | -117 | -83 | -74 | -78 | -66 | -34 | -68 | -23 | 6 | -4 |
| Profit before tax | 469 | 228 | 17 | 831 | 1.082 | 404 | 480 | 301 | 644 | 480 | 103 | 790 | 131 | 282 |
| Tax | 143 | 34 | -18 | 164 | 242 | 95 | 110 | 67 | 144 | 107 | 25 | 176 | 29 | 66 |
| Net profit | 327 | 194 | 35 | 666 | 840 | 309 | 369 | 233 | 499 | 373 | 78 | 614 | 102 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.788 | 3.910 | 6.074 | 7.363 | 8.342 | 8.333 | 8.233 | 9.953 | 9.711 | 10.110 | 5.990 | 4.097 | 4.285 | 3.898 |
| Equity | 2.187 | 2.061 | 1.726 | 2.292 | 3.032 | 2.842 | 3.111 | 3.244 | 3.510 | 3.384 | 3.089 | 2.503 | 1.993 | 1.709 |
| Long-term debt | 1.060 | 740 | 2.017 | 2.114 | 2.146 | 2.238 | 2.106 | 3.831 | 3.125 | 3.238 | 684 | 0 | 0 | 482 |
| Short-term debt | 1.915 | 510 | 1.750 | 2.352 | 2.554 | 2.705 | 2.584 | 2.400 | 2.670 | 3.105 | 1.833 | 1.101 | 1.868 | 1.329 |
| Total debt | 2.975 | 1.249 | 3.767 | 4.466 | 4.701 | 4.943 | 4.690 | 6.231 | 5.795 | 6.343 | 2.518 | 1.101 | 1.868 | 1.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Founder | Founder | 2007 | — | — |
JK Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dalby Holding, Kolding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Anders Roager Nielsen | Founder | 0 companies |
| Jakob Kjærhus Larsen | Management | 0 companies |
| Jeanette Kjærhus Pedersen | Board of Directors | 0 companies |
| Folke Bjerg | Chairman | 0 companies |