| Revenue | DKK 17,2M | -11% |
| EBITDA | DKK 720K | -25% |
| Net profit | DKK 352K | +63% |
| Total assets | DKK 8,8M | +5% |
| Equity | DKK 6,4M | +2% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.643 | 11.784 | 13.673 | 15.432 | 20.425 | 22.889 | 22.622 | 22.262 | 25.178 | 32.840 | 26.987 | 25.327 | 19.225 | 17.172 |
| Staff expenses | -9.425 | -10.680 | -12.352 | -13.978 | -18.555 | -21.523 | -21.102 | -19.875 | -23.074 | -30.785 | -25.201 | -23.756 | -18.259 | -16.452 |
| EBITDA | 1.218 | 1.104 | 1.321 | 1.454 | 1.870 | 1.366 | 1.520 | 2.387 | 2.103 | 2.055 | 1.786 | 1.571 | 966 | 720 |
| Depreciation & amort. | 150 | -177 | -169 | -182 | -156 | -164 | -259 | -631 | -1.120 | -1.123 | -1.112 | -990 | -614 | -157 |
| EBIT | 1.068 | 927 | 1.152 | 1.272 | 1.715 | 1.202 | 1.261 | 1.756 | 983 | 932 | 674 | 580 | 351 | 563 |
| Net financials | -26 | -4 | 31 | 4 | 58 | 100 | -0 | 11 | -67 | -16 | -7 | -36 | -73 | -112 |
| Profit before tax | 1.042 | 924 | 1.182 | 1.276 | 1.772 | 1.302 | 1.261 | 1.766 | 916 | 916 | 667 | 544 | 279 | 452 |
| Tax | 261 | 231 | 289 | 300 | 391 | 287 | 279 | 398 | 216 | 205 | 151 | 124 | 63 | 100 |
| Net profit | 782 | 693 | 893 | 976 | 1.381 | 1.015 | 982 | 1.369 | 700 | 711 | 516 | 421 | 216 | 352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.004 | 5.229 | 7.203 | 7.928 | 9.680 | 11.218 | 8.875 | 12.390 | 13.563 | 11.114 | 9.362 | 10.292 | 8.391 | 8.773 |
| Equity | 1.609 | 2.302 | 3.010 | 3.985 | 5.367 | 6.381 | 4.364 | 5.232 | 5.182 | 5.893 | 5.698 | 6.119 | 6.335 | 6.436 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 711 | 460 | 1.497 | 27 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.386 | 2.924 | 4.191 | 3.943 | 4.302 | 4.828 | 4.511 | 7.097 | 8.340 | 5.220 | 3.664 | 4.173 | 2.056 | 2.236 |
| Total debt | 2.386 | 2.924 | 4.191 | 3.943 | 4.302 | 4.828 | 4.511 | 7.097 | 8.367 | 5.220 | 3.664 | 4.173 | 2.056 | 2.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KUNTKES HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Franck | Management | 0 companies |
| Steen Andersen | Board of Directors | 0 companies |
| Birger Kuntkes | Chairman | 0 companies |
| Martin Ballieu Kuntkes | Board of Directors | 0 companies |
| Erik Friedlænder | Board of Directors | 0 companies |
| Annette Kuntkes | Board of Directors | 0 companies |
| Daniel Kuntkes | Board of Directors | 0 companies |