| Revenue | DKK 9M | +8% |
| EBITDA | DKK 599K | +863% |
| Net profit | DKK 257K | +246% |
| Total assets | DKK 7,4M | +4% |
| Equity | DKK 3,6M | +8% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.947 | 9.673 | 9.646 | 11.884 | 11.551 | 11.525 | 11.011 | 12.893 | 12.638 | 10.120 | 8.609 | 8.354 | 9.011 |
| Staff expenses | -3.592 | -6.401 | -6.332 | -7.180 | -8.002 | -7.716 | -7.646 | -7.983 | -7.638 | -7.071 | -6.079 | -6.408 | -6.937 |
| EBITDA | 521 | 640 | 921 | 1.965 | 685 | 1.175 | 444 | 2.194 | 2.636 | 958 | 553 | 62 | 599 |
| Depreciation & amort. | -307 | -361 | -384 | -335 | -388 | -348 | -375 | -391 | -493 | -535 | -324 | -206 | -205 |
| EBIT | 214 | 279 | 537 | 1.630 | 298 | 827 | 70 | 1.803 | 2.143 | 423 | 228 | -144 | 394 |
| Net financials | -8 | -1 | -9 | -126 | -190 | -127 | -122 | -157 | -150 | -118 | -75 | -80 | -66 |
| Profit before tax | 206 | 280 | 528 | 1.504 | 108 | 700 | -53 | 1.646 | 1.993 | 305 | 153 | -224 | 328 |
| Tax | 56 | 72 | 109 | 359 | 31 | 154 | -11 | 362 | 440 | 52 | 41 | -49 | 71 |
| Net profit | 151 | 208 | 420 | 1.145 | 77 | 546 | -42 | 1.284 | 1.552 | 252 | 112 | -175 | 257 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.278 | 3.796 | 4.719 | 7.364 | 9.006 | 9.496 | 9.289 | 10.686 | 12.232 | 11.458 | 7.391 | 7.138 | 7.397 |
| Equity | 703 | 911 | 1.235 | 2.330 | 2.332 | 2.878 | 2.836 | 4.120 | 5.673 | 5.925 | 3.556 | 3.381 | 3.637 |
| Long-term debt | 1.671 | 1.525 | 1.938 | 3.029 | 4.472 | 4.278 | 3.367 | 3.917 | 4.041 | 3.599 | 2.542 | 2.488 | 2.423 |
| Short-term debt | 904 | 1.360 | 1.547 | 2.005 | 2.202 | 2.264 | 3.021 | 2.488 | 2.249 | 1.683 | 1.123 | 1.149 | 1.145 |
| Total debt | 2.576 | 2.885 | 3.485 | 5.034 | 6.674 | 6.542 | 6.388 | 6.405 | 6.290 | 5.283 | 3.665 | 3.637 | 3.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK | Founder | 2007 | — | — |
MD Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Kjærgaard Ludvigsen | Founder | 0 companies |
| Mads Deichmann Bisgaard | Founder | 0 companies |
| Ken Morsø Abildgaard Claësson | Board of Directors | 0 companies |
| Martin Møller Adamsen | Board of Directors | 0 companies |
| Claus Yderstræde | Chairman | 0 companies |
| Sten Christensen | Board of Directors | 0 companies |
| Ralf Østergaard Christensen | Board of Directors | 0 companies |
| Jesper Thomas Rubow | Board of Directors | 0 companies |