| Revenue | DKK 1,2M | +34% |
| EBITDA | DKK 232K | +236% |
| Net profit | DKK 123K | +665% |
| Total assets | DKK 774K | +1% |
| Equity | DKK 557K | +28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.404 | 2.955 | 1.857 | 2.408 | 2.829 | 2.295 | 2.031 | 1.372 | 766 | 2.157 | 1.694 | 851 | 903 | 1.211 |
| Staff expenses | -957 | -1.762 | -1.557 | -1.576 | -1.204 | -1.534 | -1.549 | -1.442 | -647 | -1.561 | -1.328 | -704 | -833 | -979 |
| EBITDA | 447 | 1.193 | 300 | 831 | 1.625 | 761 | 482 | -70 | 119 | 596 | 365 | 147 | 69 | 232 |
| Depreciation & amort. | 48 | -64 | -66 | -66 | -25 | -27 | -34 | -60 | -63 | -112 | -119 | -96 | -97 | -71 |
| EBIT | 399 | 1.129 | 234 | 766 | 1.600 | 734 | 448 | -130 | 56 | 484 | 246 | 50 | -28 | 162 |
| Net financials | -16 | -12 | -7 | -2 | -1 | -1 | 1 | -1 | -33 | -18 | -1 | -9 | -3 | 0 |
| Profit before tax | 383 | 1.116 | 227 | 764 | 1.599 | 733 | 449 | -131 | 23 | 466 | 244 | 42 | -32 | 162 |
| Tax | 100 | 279 | 58 | 182 | 352 | 168 | 99 | -29 | 5 | 103 | 54 | 12 | -10 | 38 |
| Net profit | 283 | 837 | 169 | 582 | 1.247 | 566 | 350 | -102 | 17 | 364 | 191 | 30 | -22 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.140 | 2.483 | 2.071 | 1.701 | 2.736 | 2.549 | 1.993 | 1.168 | 1.299 | 1.097 | 1.027 | 1.024 | 769 | 774 |
| Equity | 313 | 750 | 119 | 401 | 1.649 | 1.214 | 1.064 | 162 | 179 | 543 | 533 | 463 | 433 | 557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 78 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 354 | 258 | 10 | 465 | 1.088 | 1.334 | 929 | 929 | 1.042 | 550 | 493 | 561 | 336 | 217 |
| Total debt | 820 | 1.730 | 1.952 | 1.299 | 1.088 | 1.334 | 929 | 1.006 | 1.120 | 550 | 493 | 561 | 336 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Founder | Founder | 2010 | — | — |
PK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PKL INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Holm Bak | Founder | 0 companies |
| Per Knudgaard Larsen | Management | 0 companies |