| Revenue | DKK 9,3M | -1% |
| EBITDA | DKK 1,7M | -25% |
| Net profit | DKK 1,3M | -25% |
| Total assets | DKK 12,5M | +25% |
| Equity | DKK 5,2M | +34% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 170 | 470 | 2.254 | 2.600 | 2.697 | 2.843 | 3.161 | 3.907 | 1.841 | 4.783 | 7.638 | 9.350 | 9.290 |
| Staff expenses | -0 | -0 | -2.000 | -1.843 | -2.181 | -2.367 | -2.828 | -3.203 | -2.480 | -3.622 | -5.538 | -7.136 | -7.636 |
| EBITDA | -179 | 109 | 254 | 757 | 516 | 476 | 333 | 704 | -638 | 1.160 | 2.100 | 2.202 | 1.653 |
| Depreciation & amort. | -0 | -0 | -25 | -19 | -62 | -50 | -44 | -44 | -46 | -27 | -100 | -109 | -97 |
| EBIT | -179 | 109 | 229 | 738 | 454 | 426 | 289 | 660 | -685 | 1.133 | 2.001 | 2.093 | 1.556 |
| Net financials | -2 | -388 | -43 | -29 | -25 | 0 | 3 | -4 | 8 | -12 | 62 | 185 | 168 |
| Profit before tax | -129 | -280 | 192 | 710 | 429 | 427 | 292 | 656 | -677 | 1.121 | 2.063 | 2.278 | 1.725 |
| Tax | 26 | 26 | 52 | 172 | 97 | 96 | 67 | 147 | -150 | 247 | 456 | 505 | 391 |
| Net profit | -155 | -306 | 140 | 538 | 332 | 331 | 225 | 508 | -527 | 874 | 1.607 | 1.773 | 1.333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 963 | 649 | 819 | 1.084 | 1.529 | 1.328 | 1.388 | 1.181 | 1.168 | 3.059 | 4.872 | 9.994 | 12.520 |
| Equity | 1 | -305 | -165 | 373 | 505 | 435 | 660 | 169 | -358 | 516 | 2.124 | 3.897 | 5.230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 374 | 145 | 545 |
| Short-term debt | 962 | 954 | 984 | 711 | 1.025 | 875 | 727 | 987 | 1.526 | 2.495 | 2.324 | 5.919 | 6.732 |
| Total debt | 962 | 954 | 984 | 711 | 1.025 | 875 | 727 | 1.013 | 1.526 | 2.495 | 2.698 | 6.064 | 7.277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2007 | — | — |
HB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sundssø Camp Holding A/S | Company | 90.0% | 90.0% | 2020 |
Søgaarden MH ApS | Company | 10.0% | 10.0% | 2019 |
LK HOLDING 2012 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Ostenfeldt Jensen | Management | 0 companies |
| Henrik Borup Andresen | Management | 0 companies |