| Revenue | DKK 30,6M | +35% |
| EBITDA | DKK 7,3M | +472% |
| Net profit | DKK 5,4M | +601% |
| Total assets | DKK 21,2M | +77% |
| Equity | DKK 7,7M | +141% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.904 | 18.793 | 18.024 | 18.698 | 20.309 | 21.185 | 22.723 | 22.739 | 30.625 |
| Staff expenses | -12.791 | -12.016 | -12.707 | -13.433 | -14.463 | -15.216 | -16.972 | -18.299 | -19.764 |
| EBITDA | 2.073 | 3.796 | 2.659 | 2.451 | 3.253 | 2.840 | 2.668 | 1.277 | 7.304 |
| Depreciation & amort. | -583 | -718 | -594 | -438 | -383 | -379 | -160 | -234 | -365 |
| EBIT | 1.490 | 3.077 | 2.065 | 2.013 | 2.870 | 2.461 | 2.508 | 1.043 | 6.938 |
| Net financials | -753 | -475 | -328 | -389 | -143 | -57 | -8 | -7 | 8 |
| Profit before tax | 737 | 2.602 | 1.737 | 1.625 | 2.727 | 2.405 | 2.500 | 1.036 | 6.947 |
| Tax | 141 | 647 | 533 | 428 | 548 | 597 | 549 | 268 | 1.568 |
| Net profit | 596 | 1.955 | 1.204 | 1.196 | 2.178 | 1.808 | 1.951 | 768 | 5.379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.924 | 14.995 | 15.800 | 14.009 | 13.818 | 11.861 | 13.261 | 11.940 | 21.170 |
| Equity | 1.767 | 3.422 | 3.120 | 2.976 | 4.055 | 4.063 | 4.214 | 3.182 | 7.660 |
| Long-term debt | 4.534 | 3.790 | 3.690 | 1.123 | 373 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.509 | 7.651 | 8.855 | 9.778 | 9.343 | 7.799 | 8.961 | 8.659 | 13.349 |
| Total debt | 14.043 | 11.442 | 12.545 | 10.901 | 9.717 | 7.799 | 8.961 | 8.659 | 13.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2009 | — | — |
CF Management | Management | 2021 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
LS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTENSEN HOLDING, HØRSHOLM ApS | Company | 33.3% | 33.3% | 2011 |
PARK HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
EN GARDINER HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
Kirsch Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Krongaard Mortensen | Management | 0 companies |
| Christian Fast | Management | 0 companies |
| Lars Dahlin Ladegaard Christensen | Chief Executive Officer | 0 companies |
| Lene Sørensen | Management | 0 companies |
| Kim Breyen | Board of Directors | 0 companies |
| Pauli Seerup | Board of Directors | 0 companies |
| Peter Juel Thykier | Chairman | 0 companies |
| Jørgen Ulriksen | Chairman | 0 companies |