| Revenue | DKK 5,6M | +18% |
| EBITDA | DKK 405K | +147% |
| Net profit | DKK 120K | +115% |
| Total assets | DKK 7,4M | +27% |
| Equity | DKK 1,7M | +8% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 619 | 939 | 845 | 905 | 1.410 | 3.708 | 3.597 | 3.238 | 3.188 | 4.040 | 4.145 | 4.699 | 5.553 |
| Staff expenses | -154 | -400 | -497 | -540 | -686 | -2.080 | -2.518 | -2.938 | -2.434 | -2.553 | -3.043 | -4.942 | -5.148 |
| EBITDA | 342 | 516 | 295 | 365 | 724 | 1.628 | 1.078 | 300 | 755 | 1.487 | 1.103 | -854 | 405 |
| Depreciation & amort. | -0 | -0 | -0 | -42 | -55 | -42 | -42 | -83 | -112 | -117 | -117 | -63 | -42 |
| EBIT | 342 | 516 | 295 | 323 | 669 | 1.586 | 1.036 | 217 | 643 | 1.370 | 986 | -917 | 363 |
| Net financials | -120 | -65 | -43 | -91 | -105 | -84 | -38 | -42 | -20 | -128 | -127 | -135 | -204 |
| Profit before tax | 222 | 451 | 252 | 231 | 565 | 1.502 | 998 | 175 | 623 | 1.242 | 859 | -1.052 | 159 |
| Tax | 56 | 90 | 65 | 53 | 124 | 331 | 220 | 40 | 137 | 276 | 192 | -248 | 39 |
| Net profit | 166 | 361 | 187 | 179 | 441 | 1.171 | 778 | 135 | 486 | 967 | 667 | -804 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.635 | 5.279 | 5.385 | 6.573 | 6.178 | 7.361 | 7.422 | 7.226 | 10.314 | 13.305 | 10.883 | 5.811 | 7.397 |
| Equity | — | 1.161 | 1.349 | 1.277 | 1.543 | 2.214 | 2.493 | 2.128 | 2.514 | 3.081 | 2.948 | 1.544 | 1.664 |
| Long-term debt | 6.475 | 6.056 | 5.629 | 5.205 | 5.320 | 4.333 | 3.897 | 3.460 | 3.106 | 2.861 | 2.717 | 2.747 | 2.633 |
| Short-term debt | 1.438 | 920 | 1.080 | 1.668 | 1.498 | 2.753 | 2.728 | 3.081 | 5.892 | 7.026 | 4.866 | 1.231 | 2.787 |
| Total debt | 7.913 | 6.977 | 4.037 | 5.296 | 6.819 | 7.086 | 6.626 | 6.541 | 8.998 | 9.887 | 7.583 | 3.978 | 5.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEFANSKI HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Krzysztof Marcin Stefanski | Management | 0 companies |