| Revenue | DKK 5,4M | +68% |
| EBITDA | DKK 828K | -14% |
| Net profit | DKK 662K | -16% |
| Total assets | DKK 2,6M | +45% |
| Equity | DKK 1,4M | +34% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 1.482 | 1.086 | 114 | 511 | 1.211 | 992 | 1.966 | 2.052 | 1.963 | 3.106 | 3.053 | 3.229 | 5.422 |
| Staff expenses | -372 | -1.310 | -1.119 | -125 | -7 | -1.229 | -1.294 | -1.846 | -2.097 | -1.458 | -2.944 | -2.834 | -2.267 | -4.595 |
| EBITDA | 276 | 172 | -33 | -11 | 505 | -18 | -303 | 120 | -45 | 505 | 102 | 219 | 962 | 828 |
| Depreciation & amort. | 12 | 19 | 7 | 5 | -47 | -68 | -68 | -48 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 264 | 153 | -40 | -17 | 457 | -86 | -371 | 72 | -45 | 505 | 102 | 219 | 962 | 828 |
| Net financials | -0 | 0 | 0 | 0 | -4 | 6 | -8 | 2 | 16 | 33 | -49 | 33 | 41 | 24 |
| Profit before tax | 264 | 153 | -40 | -17 | 454 | -80 | -379 | 74 | -28 | 538 | 54 | 252 | 1.003 | 852 |
| Tax | -5 | 39 | -9 | -3 | 92 | -18 | -83 | 39 | -29 | 120 | 12 | 66 | 215 | 190 |
| Net profit | 269 | 114 | -30 | -14 | 361 | -63 | -296 | 35 | 1 | 418 | 41 | 186 | 789 | 662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 772 | 766 | 632 | 1.174 | 1.062 | 898 | 911 | 1.204 | 1.337 | 1.160 | 1.308 | 1.794 | 2.594 |
| Equity | 162 | 276 | 246 | 232 | 593 | 531 | 235 | 270 | 271 | 689 | 476 | 462 | 1.051 | 1.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 496 | 520 | 401 | 554 | 522 | 663 | 604 | 933 | 648 | 684 | 846 | 744 | 1.182 |
| Total debt | 65 | 496 | 520 | 401 | 554 | 522 | 663 | 642 | 933 | 648 | 684 | 846 | 744 | 1.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2013 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAMPA ApS | Company | 33.3% | 33.3% | 2017 |
NIELS SPARRE HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 10.0% | 10.0% | 2020 | |
Elisabeth TB holding ApS | Company | 10.0% | 10.0% | 2023 |
Salby Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Kristian Mouritsen | Management | 0 companies |
| Jacob Salmon | Chief Executive Officer | 0 companies |
| Michael Viskum | Board of Directors | 0 companies |
| Jane Salby | Board of Directors | 0 companies |
| Niels Sparre | Chairman | 0 companies |
| Michael Reinholdt Rejmer | Deputy Chairman | 0 companies |
| Elisabeth Thordal Bøgeskov | Board of Directors | 0 companies |