| Revenue | DKK 4,1M | +14% |
| EBITDA | DKK 566K | +23% |
| Net profit | DKK 415K | +25% |
| Total assets | DKK 1,5M | +10% |
| Equity | DKK 667K | +33% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.557 | 1.546 | 1.983 | 2.463 | 2.691 | 2.780 | 2.635 | 2.646 | 2.338 | 2.206 | 2.861 | 3.553 | 4.056 |
| Staff expenses | -1.419 | -1.411 | -1.684 | -2.140 | -2.236 | -2.423 | -2.536 | -2.569 | -2.363 | -2.256 | -2.623 | -3.095 | -3.490 |
| EBITDA | 138 | 136 | 299 | 323 | 455 | 357 | 99 | 77 | -25 | -50 | 238 | 458 | 566 |
| Depreciation & amort. | 69 | -103 | -108 | -109 | -44 | -61 | -63 | -20 | -8 | -10 | -10 | -16 | -19 |
| EBIT | 69 | 33 | 191 | 214 | 411 | 296 | 36 | 57 | -33 | -60 | 228 | 443 | 546 |
| Net financials | -41 | -29 | -46 | -25 | -34 | -8 | -6 | -4 | -3 | -2 | -2 | 1 | 0 |
| Profit before tax | 28 | 3 | 145 | 189 | 377 | 288 | 30 | 53 | -36 | -62 | 226 | 444 | 546 |
| Tax | 16 | 2 | 41 | 47 | 90 | 79 | 13 | 21 | 5 | -2 | 58 | 113 | 131 |
| Net profit | 11 | 1 | 104 | 143 | 287 | 209 | 17 | 32 | -41 | -60 | 168 | 331 | 415 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 795 | 619 | 1.249 | 1.353 | 1.445 | 1.257 | 911 | 754 | 1.150 | 607 | 868 | 1.412 | 1.549 |
| Equity | 66 | 67 | 171 | 313 | 507 | 416 | 173 | 205 | 163 | 103 | 271 | 502 | 667 |
| Long-term debt | 380 | 327 | 589 | 486 | 227 | 179 | 129 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 336 | 209 | 453 | 518 | 676 | 633 | 589 | 543 | 979 | 494 | 589 | 902 | 876 |
| Total debt | 715 | 535 | 1.042 | 1.004 | 903 | 812 | 718 | 543 | 979 | 494 | 589 | 902 | 876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELGE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Fallesen | Management | 0 companies |