| Revenue | DKK 79,9M | -13% |
| EBITDA | DKK 22,2M | -42% |
| Net profit | DKK 19,3M | -43% |
| Total assets | DKK 131,5M | -47% |
| Equity | DKK 77,1M | +33% |
| Employees | 88 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.511 | 15.983 | 16.066 | 17.503 | 21.087 | 58.234 | 67.587 | 75.479 | 79.037 | 83.876 | 86.707 | 91.679 | 79.898 |
| Staff expenses | -12.504 | -14.099 | -14.237 | -16.268 | -8.576 | -23.227 | -29.011 | -36.473 | -38.205 | -43.854 | -45.200 | -53.454 | -57.699 |
| EBITDA | 2.007 | 1.884 | 938 | 1.235 | 12.511 | 35.007 | 38.573 | 39.005 | 40.832 | 40.022 | 41.507 | 38.226 | 22.199 |
| Depreciation & amort. | 1.114 | -1.374 | -1.283 | -1.133 | -1.191 | -2.719 | -3.610 | -3.700 | -3.373 | -3.324 | -3.313 | -3.691 | -4.388 |
| EBIT | 893 | 510 | -345 | 102 | 11.320 | 32.288 | 34.964 | 35.305 | 37.460 | 36.698 | 38.193 | 34.535 | 17.811 |
| Net financials | -157 | -1.447 | -3.047 | 7.037 | -2.006 | 562 | 166 | 119 | -501 | -49 | 840 | 8.006 | 6.001 |
| Profit before tax | 735 | -937 | -3.396 | 7.139 | 9.314 | 32.850 | 35.130 | 35.423 | 36.959 | 36.649 | 39.033 | 42.541 | 23.812 |
| Tax | 191 | 72 | -69 | -408 | 1.868 | 7.305 | 7.749 | 7.906 | 8.188 | 8.028 | 8.602 | 8.797 | 4.523 |
| Net profit | 544 | -1.009 | -3.326 | 7.547 | 7.445 | 25.545 | 27.382 | 27.518 | 28.771 | 28.621 | 30.431 | 33.744 | 19.289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.668 | 10.417 | 9.652 | 34.955 | 33.283 | 70.379 | 99.973 | 130.486 | 166.063 | 193.243 | 224.563 | 250.134 | 131.469 |
| Equity | -3.899 | -4.910 | -8.207 | -660 | 3.946 | 33.785 | 58.749 | 86.266 | 115.038 | 143.658 | 174.090 | 57.834 | 77.123 |
| Long-term debt | 889 | 262 | 304 | 14.888 | 0 | 0 | 0 | 1.268 | 3.333 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.482 | 14.902 | 17.461 | 20.416 | 29.107 | 34.043 | 38.868 | 40.579 | 45.743 | 47.819 | 46.209 | 188.089 | 53.361 |
| Total debt | 14.371 | 15.164 | 17.765 | 35.304 | 29.107 | 34.043 | 38.868 | 41.847 | 49.076 | 47.819 | 46.209 | 188.089 | 53.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2026 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
TBA HOLDING 2005 ApS | Company | 10.0% | 10.0% | 2015 |
JSJ HOLDING KØBENHAVN ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dario Aganovic | Management | 0 companies |
| Klaus Søe Rylov | Chief Executive Officer | 0 companies |
| Jens Slott Johansen | Management | 0 companies |
| Eva Maria Skoglund | Chairman | 0 companies |
| Karl Gösta Stefan Lindqvist | Chairman | 0 companies |
| Kurt Johnny Mattias Engman | Board of Directors | 0 companies |
| Thomas Albeck Bejer | Chairman | 0 companies |
| Lars Bertil Save | Board of Directors | 0 companies |
| Max Andreas Lagerstedt | Board of Directors | 0 companies |
| Nils Thomas Asplund | Board of Directors | 0 companies |
| Ole Plambech Johansen | Board of Directors | 0 companies |
| Mats Peter Sjöberg | Board of Directors | 0 companies |
| Thomas John Simonsen | Board of Directors | 0 companies |
| Kenneth Rasmussen Rechter | Board of Directors | 0 companies |
| Rikke Ingeman Slott Johansen | Chairman | 0 companies |
| Thomas Egelund | Board of Directors | 0 companies |
| Nils Henrik Lif | Chairman | 0 companies |
| Frida Anna Christina Lönnqvist | Board of Directors | 0 companies |
| Anna Lotta Bylin | Board of Directors | 0 companies |
| Percival Hugo Calissendorff | Chairman | 0 companies |