| Revenue | DKK 927K | -44% |
| EBITDA | DKK 303K | -68% |
| Net profit | DKK 957K | -23% |
| Total assets | DKK 6,1M | +33% |
| Equity | DKK 4,8M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.303 | 824 | 622 | 878 | 1.053 | 580 | 747 | 488 | 810 | 1.095 | 914 | 1.643 | 927 |
| Staff expenses | -609 | -601 | -615 | -652 | -629 | -558 | -564 | -641 | -650 | -610 | -636 | -663 | -624 |
| EBITDA | 695 | 223 | 7 | 226 | 423 | 21 | 182 | -153 | 160 | 486 | 232 | 956 | 303 |
| Depreciation & amort. | -55 | -41 | -31 | -23 | -17 | -24 | -35 | -34 | -25 | -14 | -27 | -25 | -109 |
| EBIT | 640 | 182 | -24 | 203 | 406 | -3 | 148 | -186 | 134 | 472 | 205 | 931 | 194 |
| Net financials | -174 | 402 | 287 | 200 | -440 | -361 | 479 | 1.534 | 572 | -201 | -527 | 550 | 1.015 |
| Profit before tax | 466 | 584 | 262 | 403 | -34 | -364 | 626 | 1.347 | 707 | 271 | -321 | 1.481 | 1.209 |
| Tax | 118 | 146 | 66 | 96 | -0 | -0 | 50 | 297 | 158 | 61 | -1 | 230 | 251 |
| Net profit | 348 | 438 | 197 | 307 | -34 | -364 | 576 | 1.051 | 549 | 210 | -320 | 1.251 | 957 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.796 | 2.202 | 2.190 | 2.537 | 2.211 | 1.716 | 2.383 | 3.828 | 3.761 | 3.675 | 3.201 | 4.600 | 6.116 |
| Equity | 1.021 | 1.361 | 1.558 | 1.765 | 1.630 | 1.162 | 1.633 | 2.575 | 3.013 | 3.111 | 2.791 | 3.924 | 4.759 |
| Long-term debt | 406 | 350 | 324 | 282 | 197 | 154 | 115 | 76 | 76 | 23 | 0 | 0 | 0 |
| Short-term debt | 369 | 491 | 309 | 490 | 385 | 399 | 636 | 1.177 | 672 | 540 | 410 | 676 | 1.357 |
| Total debt | 775 | 841 | 633 | 772 | 581 | 553 | 750 | 1.252 | 748 | 563 | 410 | 676 | 1.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VioSam Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Holm Badensø | Management | 0 companies |
| Dorthe Ploug Badensø | Board of Directors | 0 companies |