| Revenue | DKK -2,9M | +11006% |
| EBITDA | DKK -3,4M | -512% |
| Net profit | DKK -60K | +98% |
| Total assets | DKK 25M | +16% |
| Equity | DKK 15,9M | +0% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88.013 | 98.434 | 106.361 | 118.938 | -96 | -88 | -26 | -110 | -25 | -26 | -26 | -2.888 |
| Staff expenses | -70.454 | -79.481 | -91.139 | -99.193 | -0 | -391 | -548 | -553 | -545 | -570 | -532 | -532 |
| EBITDA | 17.559 | 18.953 | 15.222 | 19.040 | -32 | -31 | -96 | -479 | -570 | -663 | -558 | -3.420 |
| Depreciation & amort. | -9.702 | -11.092 | -12.669 | -14.783 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.857 | 7.861 | 2.553 | 4.256 | -32 | -31 | -96 | -479 | -570 | -663 | -558 | -3.420 |
| Net financials | -42 | -2.749 | -2.487 | -2.223 | 4.641 | -508 | 3.401 | -15.555 | -8.451 | -2.582 | -2.114 | 3.174 |
| Profit before tax | 7.620 | 5.112 | 66 | 2.034 | 4.544 | -987 | 2.827 | -16.218 | -9.021 | -3.178 | -2.672 | -246 |
| Tax | 2.330 | 1.965 | 651 | 1.110 | -243 | -140 | -135 | -170 | -155 | -164 | -169 | -186 |
| Net profit | 5.290 | 3.147 | -584 | 924 | 4.787 | -847 | 2.962 | -16.047 | -8.866 | -3.015 | -2.504 | -60 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99.742 | 97.283 | 105.887 | 110.282 | 53.194 | 50.001 | 50.542 | 35.275 | 25.670 | 23.303 | 21.497 | 24.980 |
| Equity | 23.018 | 26.165 | 25.581 | 26.504 | 31.292 | 49.882 | 47.845 | 31.797 | 21.483 | 18.468 | 15.965 | 15.905 |
| Long-term debt | 18.750 | 12.500 | 14.305 | 4.880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56.109 | 56.466 | 63.217 | 76.361 | 21.902 | 119 | 2.698 | 3.478 | 4.187 | 4.835 | 5.532 | 9.075 |
| Total debt | 74.859 | 68.966 | 77.522 | 81.241 | 21.902 | 119 | 2.698 | 3.478 | 4.187 | 4.835 | 5.532 | 9.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2009 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Memphis ApS | Company | 100.0% | 100.0% | 2025 |
MST FINANCE & CONSULT ApS | Company | 20.0% | 20.0% | 2025 |
Togula ApS | Company | 20.0% | 20.0% | 2025 |
Bone's Invest ApS | Company | 5.0% | 5.0% | 2025 |
BONE'S HOLDING A/S | Company | 100.0% | 100.0% | 2025 |
HM Ben ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Rahbek Kaasgaard | Management | 0 companies |
| Jan Vinther Laursen | Chief Executive Officer | 0 companies |
| Peter Korsholm | Board of Directors | 0 companies |
| Preben Lindbjerg Mehlsen | Chairman | 0 companies |
| Morten Strømsted | Chairman | 0 companies |
| Tom Borreskov Sørensen | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Board of Directors | 0 companies |
| John Henriksen | Board of Directors | 0 companies |