| Revenue | DKK 2,3M | -5% |
| EBITDA | DKK 479K | +3% |
| Net profit | DKK 333K | -11% |
| Total assets | DKK 2,8M | +13% |
| Equity | DKK 2,2M | +18% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 833 | 901 | 954 | 806 | 1.001 | 1.064 | 1.222 | 1.038 | 1.908 | 1.606 | 1.720 | 2.455 | 2.323 |
| Staff expenses | -601 | -919 | -750 | -700 | -754 | -801 | -870 | -828 | -1.470 | -1.112 | -1.320 | -1.989 | -1.844 |
| EBITDA | 232 | -18 | 204 | 106 | 247 | 264 | 352 | 211 | 438 | 493 | 400 | 465 | 479 |
| Depreciation & amort. | 157 | -173 | -178 | -186 | -71 | -29 | -20 | -41 | -41 | -52 | -52 | -58 | -69 |
| EBIT | 75 | -190 | 26 | -80 | 177 | 235 | 332 | 169 | 397 | 441 | 348 | 408 | 411 |
| Net financials | -16 | -5 | -13 | -5 | -2 | -25 | -6 | -8 | -8 | -17 | -78 | 66 | 23 |
| Profit before tax | 59 | -101 | 14 | -85 | 174 | 210 | 326 | 161 | 389 | 424 | 270 | 474 | 434 |
| Tax | 15 | 47 | 7 | -13 | 38 | 46 | 80 | 36 | 102 | 94 | 60 | 101 | 101 |
| Net profit | 44 | -148 | 7 | -71 | 136 | 163 | 246 | 126 | 287 | 331 | 210 | 372 | 333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 714 | 608 | 659 | 571 | 556 | 744 | 971 | 1.045 | 1.769 | 1.833 | 1.951 | 2.518 | 2.841 |
| Equity | 240 | 91 | 99 | 27 | 163 | 327 | 573 | 698 | 985 | 1.316 | 1.526 | 1.898 | 2.231 |
| Long-term debt | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 441 | 517 | 561 | 544 | 393 | 417 | 390 | 339 | 759 | 497 | 411 | 618 | 607 |
| Total debt | 474 | 517 | 561 | 544 | 393 | 417 | 390 | 339 | 759 | 497 | 411 | 618 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2011 | — | — |
HS Management | Management | 2016 | — | — |
FK Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søgaard Laursen Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Søgaard Laursen | Management | 0 companies |
| Henrik Søgaard Laursen | Management | 0 companies |
| Flemming Kruse | Founder | 0 companies |