| Revenue | DKK 11,6M | -15% |
| EBITDA | DKK 1,9M | -59% |
| Net profit | DKK 995K | -69% |
| Total assets | DKK 11,1M | +1% |
| Equity | DKK 1,1M | -67% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.933 | — | 3.532 | — | 3.370 | 4.342 | 5.894 | 6.086 | 9.017 | 12.412 | 13.726 | 11.603 |
| Staff expenses | -3.691 | -0 | -2.964 | -0 | -2.953 | -3.269 | -3.991 | -3.410 | -5.321 | -6.617 | -9.113 | -9.717 |
| EBITDA | -797 | 0 | 569 | 0 | 417 | 1.072 | 1.903 | 2.676 | 3.696 | 5.795 | 4.614 | 1.885 |
| Depreciation & amort. | -223 | -0 | -208 | -0 | -17 | -0 | -0 | -7 | -257 | -388 | -336 | -336 |
| EBIT | -1.020 | 0 | 361 | 0 | 400 | 1.072 | 1.903 | 2.669 | 3.439 | 5.407 | 4.278 | 1.549 |
| Net financials | -319 | 0 | -49 | 0 | -28 | 72 | -25 | -35 | -135 | -232 | -149 | -244 |
| Profit before tax | -854 | 0 | 312 | 0 | 372 | 1.144 | 1.878 | 2.634 | 3.304 | 5.176 | 4.129 | 1.306 |
| Tax | -223 | -0 | 95 | -0 | 98 | 264 | 436 | 605 | 752 | 1.157 | 931 | 311 |
| Net profit | -631 | 0 | 217 | 0 | 275 | 880 | 1.442 | 2.029 | 2.552 | 4.019 | 3.198 | 995 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.420 | 0 | 4.760 | 0 | 3.968 | 4.644 | 5.128 | 8.553 | 15.600 | 14.367 | 10.968 | 11.114 |
| Equity | 1.134 | 0 | 2.079 | 0 | 2.316 | 2.596 | 1.942 | 2.371 | 4.924 | 4.099 | 3.278 | 1.075 |
| Long-term debt | -125 | 0 | 62 | 0 | 0 | 0 | 0 | 506 | 837 | 1.184 | 911 | 601 |
| Short-term debt | -4.156 | 0 | 2.620 | 0 | 1.652 | 1.897 | 3.153 | 5.637 | 9.832 | 9.084 | 6.779 | 9.439 |
| Total debt | -4.281 | 0 | 2.681 | 0 | 1.652 | 1.897 | 3.153 | 6.143 | 10.669 | 10.268 | 7.689 | 10.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KESO INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Soldal | Chief Executive Officer | 0 companies |
| Carsten Brandstrup Andersen | Management | 0 companies |
| Steen Folmer Pedersen | Board of Directors | 0 companies |
| Hans Peter Alnor | Chairman | 0 companies |