| Revenue | DKK 7,8M | +17% |
| EBITDA | DKK 2,5M | -4% |
| Net profit | DKK 1,8M | -5% |
| Total assets | DKK 7,7M | +9% |
| Equity | DKK 5,3M | +52% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 955 | 1.040 | 1.028 | 1.056 | 1.216 | 1.537 | 1.939 | 2.917 | 3.546 | 4.482 | 5.183 | 6.701 | 7.812 |
| Staff expenses | -887 | -960 | -956 | -966 | -966 | -1.451 | -1.786 | -2.151 | -2.812 | -3.072 | -3.048 | -4.117 | -5.274 |
| EBITDA | 53 | 73 | 57 | 90 | 227 | 86 | 96 | 766 | 734 | 1.391 | 2.135 | 2.579 | 2.474 |
| Depreciation & amort. | -0 | -0 | -0 | -41 | -58 | -58 | -22 | -65 | -65 | -70 | -83 | -101 | -149 |
| EBIT | 53 | 73 | 57 | 49 | 169 | 28 | 75 | 701 | 668 | 1.321 | 2.052 | 2.478 | 2.325 |
| Net financials | -11 | -13 | -19 | -28 | -98 | -11 | -4 | -34 | -1 | -33 | -12 | -16 | 20 |
| Profit before tax | 42 | 60 | 38 | 21 | 71 | 17 | 71 | 667 | 668 | 1.288 | 2.040 | 2.462 | 2.346 |
| Tax | 14 | 16 | 13 | 11 | 38 | 8 | 21 | 159 | 151 | 286 | 453 | 544 | 523 |
| Net profit | 28 | 43 | 25 | 11 | 33 | 9 | 50 | 508 | 516 | 1.003 | 1.587 | 1.918 | 1.823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.126 | 928 | 1.591 | 1.331 | 1.548 | 1.401 | 1.666 | 2.350 | 2.799 | 3.898 | 5.026 | 7.056 | 7.689 |
| Equity | — | 464 | 489 | 499 | 532 | 541 | 591 | 850 | 1.166 | 1.869 | 2.606 | 3.524 | 5.347 |
| Long-term debt | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 930 | 713 | 1.102 | 752 | 987 | 859 | 1.075 | 1.501 | 1.633 | 2.030 | 2.420 | 3.532 | 2.342 |
| Total debt | 930 | 713 | 1.102 | 831 | 1.016 | 859 | 1.075 | 1.501 | 1.633 | 2.030 | 2.420 | 3.532 | 2.342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2022 | — | — |
MV Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KATRINE ONSTRUP HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Onstrup | Management | 0 companies |
| Martin Vikmann Onstrup | Management | 0 companies |