| Revenue | DKK 682K | +42% |
| EBITDA | DKK 193K | +251% |
| Net profit | DKK 33K | +233% |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK 1,5M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 699 | 919 | 658 | 977 | 600 | 106 | 515 | 1.337 | 1.438 | 906 | 716 | 481 | 682 |
| Staff expenses | -6 | -109 | -409 | -783 | -1.261 | -562 | -83 | -192 | -670 | -861 | -768 | -590 | -436 | -490 |
| EBITDA | 17 | 150 | 526 | -113 | -283 | 38 | 22 | 324 | 667 | 577 | 138 | 153 | 55 | 193 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -27 | -13 | -0 |
| EBIT | 17 | 150 | 526 | -113 | -283 | 38 | 22 | 324 | 667 | 577 | 112 | 126 | 42 | 193 |
| Net financials | -1 | 0 | -11 | -23 | -21 | -32 | -12 | 0 | -0 | -3 | -99 | -168 | -19 | -160 |
| Profit before tax | 17 | 150 | 515 | -136 | -304 | 7 | 11 | 324 | 667 | 574 | 12 | -69 | 10 | 33 |
| Tax | 3 | 37 | 130 | 26 | -93 | -0 | -0 | 39 | 147 | 126 | 3 | -15 | -0 | -0 |
| Net profit | 14 | 112 | 385 | -162 | -211 | 7 | 11 | 285 | 520 | 448 | 10 | -54 | 10 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 585 | 711 | 1.641 | 1.928 | 1.794 | 2.614 | 2.358 | 1.569 | 2.623 | 2.833 | 2.372 | 1.689 | 1.790 | 1.634 |
| Equity | 133 | 245 | 125 | 125 | 257 | 263 | 274 | 559 | 1.079 | 1.526 | 1.536 | 1.482 | 1.492 | 1.525 |
| Long-term debt | 3 | 41 | 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 449 | 425 | 508 | 882 | 1.538 | 2.350 | 2.084 | 1.011 | 1.544 | 1.307 | 836 | 207 | 298 | 109 |
| Total debt | 452 | 466 | 638 | 882 | 1.538 | 2.350 | 2.084 | 1.011 | 1.544 | 1.307 | 836 | 207 | 298 | 109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAX RECON ApS | Company | 50.0% | 50.0% | 2008 |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Lagermann | Management | 0 companies |