| Revenue | DKK 473K | +14% |
| EBITDA | DKK 473K | +14% |
| Net profit | DKK 283K | +23% |
| Total assets | DKK 3M | +11% |
| Equity | DKK 2,5M | +13% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 439 | 380 | 520 | 416 | 473 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 439 | 380 | 520 | 416 | 473 |
| Depreciation & amort. | -131 | -131 | -131 | -131 | -131 |
| EBIT | 308 | 248 | 389 | 285 | 342 |
| Net financials | -18 | -8 | -0 | 11 | 21 |
| Profit before tax | 289 | 241 | 389 | 296 | 363 |
| Tax | 64 | 53 | 85 | 65 | 80 |
| Net profit | 226 | 188 | 303 | 231 | 283 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.720 | 2.679 | 2.717 | 2.673 | 2.963 |
| Equity | 1.450 | 1.638 | 1.941 | 2.172 | 2.455 |
| Long-term debt | 886 | 689 | 419 | 74 | 174 |
| Short-term debt | 384 | 352 | 356 | 427 | 334 |
| Total debt | 1.270 | 1.041 | 776 | 501 | 508 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KM Management | Management | 2018 |
AØ Founder | Founder | 2008 |
| Former (2) | ||
PF Management | Management | 2015 – 2018 |
DG Management | Management | 2008 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Frost Sørensen | Management | 0 companies |
| Dorthe Grosen Sørensen | Management | 0 companies |
| Kim Michael Böenche Sørensen | Management | 0 companies |
| Arne Østergaard | Founder | 0 companies |