| Revenue | DKK 5,4M | +14% |
| EBITDA | DKK 2,1M | +24% |
| Net profit | DKK 1,3M | +27% |
| Total assets | DKK 4,9M | -8% |
| Equity | DKK 3,1M | -13% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.608 | 2.776 | 3.512 | 3.910 | 4.320 | 4.593 | 4.772 | 5.439 |
| Staff expenses | -1.759 | -1.806 | -2.203 | -2.558 | -2.850 | -3.069 | -3.056 | -3.305 |
| EBITDA | 848 | 970 | 1.308 | 1.352 | 1.470 | 1.524 | 1.716 | 2.134 |
| Depreciation & amort. | 182 | -256 | -233 | -234 | -240 | -251 | -315 | -381 |
| EBIT | 666 | 714 | 1.076 | 1.118 | 1.230 | 1.273 | 1.401 | 1.753 |
| Net financials | -111 | -136 | -117 | -83 | -60 | -33 | -52 | -43 |
| Profit before tax | 556 | 579 | 958 | 1.034 | 1.170 | 1.240 | 1.349 | 1.709 |
| Tax | 212 | 132 | 235 | 247 | 261 | 278 | 304 | 380 |
| Net profit | 344 | 447 | 723 | 787 | 909 | 962 | 1.045 | 1.329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.935 | 4.084 | 4.177 | 4.486 | 4.536 | 4.831 | 5.370 | 4.929 |
| Equity | 749 | 1.096 | 1.619 | 2.206 | 2.715 | 3.277 | 3.521 | 3.050 |
| Long-term debt | 233 | 1.273 | 1.055 | 820 | 570 | 309 | 349 | 310 |
| Short-term debt | 1.882 | 1.615 | 1.389 | 1.346 | 1.148 | 1.163 | 1.416 | 1.502 |
| Total debt | 2.115 | 2.888 | 2.444 | 2.166 | 1.718 | 1.472 | 1.765 | 1.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2007 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SECONDSTEP ApS | Company | 50.0% | 50.0% | 2007 |
Textilia Group A/S | Company | 100.0% | 100.0% | 2020 |
MANN HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sejr Pedersen | Management | 0 companies |
| Christian Ellegaard | Chief Executive Officer | 0 companies |
| Søren Christian Mann Andersen | Management | 0 companies |
| Anders Eikemo Thorgaard | Chairman | 0 companies |
| Martin Amtoft-Christensen | Board of Directors | 0 companies |