| Revenue | DKK 2,9M | +19% |
| EBITDA | DKK 1,3M | +62% |
| Net profit | DKK 838K | +52% |
| Total assets | DKK 3,4M | +23% |
| Equity | DKK 963K | +38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.027 | 1.677 | 1.821 | 1.970 | 2.212 | 2.952 | 3.087 | 3.021 | 3.198 | 3.017 | 2.959 | 2.398 | 2.861 |
| Staff expenses | -1.686 | -1.987 | -1.697 | -1.553 | -1.869 | -2.318 | -2.332 | -2.489 | -2.149 | -1.951 | -1.501 | -1.570 | -1.516 |
| EBITDA | 341 | -310 | 124 | 416 | 344 | 634 | 755 | 532 | 1.258 | 1.066 | 1.457 | 828 | 1.345 |
| Depreciation & amort. | -150 | -163 | -125 | -175 | -39 | -163 | -160 | -115 | 104 | -22 | -52 | -116 | -205 |
| EBIT | 191 | -473 | -1 | 241 | 305 | 472 | 595 | 417 | 1.153 | 1.044 | 1.405 | 713 | 1.140 |
| Net financials | -18 | -10 | -24 | -20 | -5 | -4 | -5 | -11 | -6 | -7 | -17 | 9 | 5 |
| Profit before tax | 173 | -378 | -25 | 221 | 300 | 468 | 590 | 407 | 1.147 | 1.037 | 1.388 | 722 | 1.145 |
| Tax | 60 | -103 | 5 | 64 | 69 | 114 | 145 | 95 | 263 | 242 | 316 | 171 | 307 |
| Net profit | 113 | -275 | -30 | 157 | 231 | 353 | 446 | 311 | 885 | 795 | 1.071 | 551 | 838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.088 | 740 | 963 | 957 | 1.139 | 2.018 | 2.074 | 2.013 | 4.012 | 2.900 | 2.280 | 2.754 | 3.374 |
| Equity | 222 | -53 | 72 | 229 | 360 | 613 | 574 | 440 | 1.015 | 920 | 497 | 698 | 963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 844 | 793 | 892 | 728 | 762 | 1.405 | 1.501 | 1.573 | 2.997 | 1.973 | 1.774 | 2.056 | 2.387 |
| Total debt | 844 | 793 | 892 | 728 | 762 | 1.405 | 1.501 | 1.573 | 2.997 | 1.973 | 1.774 | 2.056 | 2.387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJ ADVISORY ApS | Company | 100.0% | 100.0% | 2015 |
CLAUS BROBERG HOLDING ApS | Company | 5.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Jensen | Management | 0 companies |
| Søren Broberg Johansen | Chairman | 0 companies |
| Jesper Hedegaard | Board of Directors | 0 companies |
| Claus Høj Broberg | Chairman | 0 companies |