| Revenue | DKK 387K | -53% |
| EBITDA | DKK -132K | -217% |
| Net profit | DKK -166K | -506% |
| Total assets | DKK 673K | +2% |
| Equity | DKK 100K | -62% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 654 | 376 | 798 | 613 | 839 | 484 | 792 | 1.193 | 504 | 599 | 1.021 | 824 | 387 |
| Staff expenses | -520 | -439 | -701 | -553 | -771 | -480 | -662 | -964 | -457 | -547 | -779 | -711 | -519 |
| EBITDA | 134 | -63 | 97 | 61 | 68 | 4 | 130 | 229 | 48 | 52 | 242 | 113 | -132 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -8 | -8 | -6 | -0 | -30 | -30 | -30 | -56 | -29 |
| EBIT | 134 | -63 | 97 | 59 | 61 | -3 | 124 | 229 | 18 | 22 | 212 | 57 | -161 |
| Net financials | -1 | 16 | 1 | 1 | -1 | -3 | -2 | -3 | -3 | -3 | -5 | -2 | -4 |
| Profit before tax | 134 | -47 | 97 | 59 | 59 | -7 | 122 | 226 | 15 | 19 | 206 | 55 | -165 |
| Tax | 34 | -8 | 25 | 14 | 15 | 0 | 28 | 39 | 4 | 6 | 49 | 14 | 0 |
| Net profit | 99 | -39 | 72 | 46 | 44 | -7 | 94 | 187 | 11 | 13 | 158 | 41 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 677 | 571 | 727 | 438 | 666 | 831 | 895 | 1.189 | 846 | 766 | 793 | 657 | 673 |
| Equity | 178 | 139 | 171 | 217 | 261 | 254 | 349 | 400 | 404 | 217 | 375 | 266 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 499 | 432 | 556 | 221 | 405 | 576 | 546 | 789 | 442 | 549 | 418 | 392 | 573 |
| Total debt | 499 | 432 | 556 | 221 | 405 | 576 | 546 | 789 | 442 | 549 | 418 | 392 | 573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TØMRERMESTER KE ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Ellerup | Chief Executive Officer | 0 companies |
| Stig Grangaard | Board of Directors | 0 companies |
| Per Godsk Stelmach | Chairman | 0 companies |