| Revenue | DKK 14,5M | -11% |
| EBITDA | DKK 5,4M | -33% |
| Net profit | DKK 4,6M | -31% |
| Total assets | DKK 51,4M | -2% |
| Equity | DKK 16,3M | +19% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.666 | 6.792 | 4.928 | 7.640 | 8.373 | 7.539 | 8.792 | 8.373 | 2.935 | 4.464 | 13.768 | 16.196 | 14.459 |
| Staff expenses | -2.997 | -3.590 | -3.927 | -4.336 | -4.786 | -5.546 | -6.544 | -7.145 | -4.752 | -2.445 | -6.783 | -8.135 | -9.097 |
| EBITDA | 2.669 | 3.202 | 1.001 | 3.304 | 3.587 | 1.993 | 2.248 | 1.228 | -1.817 | 2.019 | 6.985 | 8.061 | 5.362 |
| Depreciation & amort. | 189 | -182 | -136 | -139 | -230 | -1.121 | -1.482 | -1.703 | -790 | -320 | -17 | -0 | -0 |
| EBIT | 2.480 | 3.021 | 865 | 3.165 | 3.358 | 872 | 766 | -474 | -2.607 | 1.699 | 6.968 | 8.061 | 5.362 |
| Net financials | -129 | -88 | 133 | -125 | -118 | -47 | -164 | -140 | -134 | -97 | -472 | 469 | 551 |
| Profit before tax | 2.351 | 2.933 | 998 | 3.040 | 3.239 | 825 | 602 | -615 | -2.741 | 1.601 | 6.495 | 8.530 | 5.913 |
| Tax | 692 | 733 | 251 | 714 | 608 | 186 | 135 | -134 | -595 | 353 | 1.429 | 1.889 | 1.312 |
| Net profit | 1.658 | 2.200 | 747 | 2.325 | 2.632 | 639 | 467 | -481 | -2.146 | 1.248 | 5.066 | 6.640 | 4.601 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.081 | 10.994 | 15.019 | 21.415 | 28.025 | 29.697 | 33.745 | 31.900 | 13.366 | 28.456 | 43.695 | 52.226 | 51.377 |
| Equity | 3.466 | 4.666 | 5.413 | 6.739 | 2.295 | 2.934 | 3.400 | 2.920 | 774 | 2.022 | 7.088 | 13.728 | 16.329 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.644 | 4.289 | 3.456 | 0 | 0 |
| Short-term debt | 7.614 | 6.320 | 9.581 | 14.630 | 25.730 | 26.763 | 30.345 | 28.980 | 7.948 | 22.145 | 33.151 | 38.498 | 35.048 |
| Total debt | 7.614 | 6.320 | 9.581 | 14.630 | 25.730 | 26.763 | 30.345 | 28.980 | 12.592 | 26.434 | 36.607 | 38.498 | 35.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2011 | — | — |
HS Management | Management | 2011 | — | — |
LH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HST HOLDING AF 31/3 2011 ApS | Company | 50.0% | 50.0% | 2014 |
NICLAS-KATHRINE HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
MNLB HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
INVESTERINGSSELSKABET AF 16/1 1992 ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Kvorning | Management | 0 companies |
| Henrik Særmark-Thomsen | Management | 0 companies |
| Lars Henriksen | Management | 0 companies |