| Revenue | DKK 5,5M | -2% |
| EBITDA | DKK 813K | -25% |
| Net profit | DKK 153K | -61% |
| Total assets | DKK 15,7M | +8% |
| Equity | DKK 4,5M | +2% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.844 | 2.511 | 3.214 | 3.192 | 2.808 | 2.962 | 2.560 | 3.270 | 4.221 | 5.706 | 6.717 | 5.621 | 5.485 |
| Staff expenses | -2.404 | -2.187 | -2.281 | -2.387 | -2.323 | -2.417 | -2.654 | -2.881 | -3.196 | -3.805 | -3.822 | -4.533 | -4.672 |
| EBITDA | 440 | 324 | 933 | 805 | 485 | 545 | -95 | 389 | 1.025 | 1.894 | 2.895 | 1.089 | 813 |
| Depreciation & amort. | -102 | -117 | -115 | -139 | -143 | -126 | -184 | -229 | -223 | -206 | -228 | -183 | -136 |
| EBIT | 338 | 207 | 818 | 666 | 342 | 420 | -278 | 161 | 802 | 1.688 | 2.667 | 906 | 677 |
| Net financials | -50 | -182 | -256 | -344 | -145 | -168 | -142 | -147 | -84 | -102 | -308 | -480 | -472 |
| Profit before tax | 288 | 25 | 562 | 322 | 197 | 252 | -420 | 14 | 718 | 1.586 | 2.359 | 426 | 205 |
| Tax | 72 | 8 | 146 | 79 | 49 | 60 | -89 | 9 | 168 | 349 | 530 | 39 | 52 |
| Net profit | 216 | 17 | 417 | 244 | 149 | 192 | -331 | 5 | 551 | 1.237 | 1.829 | 386 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.893 | 6.320 | 7.683 | 7.348 | 7.555 | 7.581 | 7.511 | 7.657 | 9.057 | 11.258 | 13.359 | 14.566 | 15.696 |
| Equity | 2.540 | 2.057 | 2.474 | 2.217 | 1.866 | 2.058 | 1.727 | 1.732 | 2.283 | 2.420 | 4.149 | 4.436 | 4.527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199 | 454 | 475 | 552 | 556 | 564 |
| Short-term debt | 4.346 | 4.261 | 5.209 | 5.131 | 5.689 | 5.510 | 5.784 | 5.726 | 6.302 | 8.336 | 8.658 | 9.570 | 10.556 |
| Total debt | 4.346 | 4.261 | 5.209 | 5.131 | 5.689 | 5.510 | 5.784 | 5.925 | 6.756 | 8.811 | 9.210 | 10.126 | 11.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2008 | — | — |
KN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KN HOLDING 2011 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sørensen Nissen | Management | 0 companies |
| Kent Nissen | Management | 0 companies |