| Revenue | DKK 20,1M | -40% |
| EBITDA | DKK 4,1M | -80% |
| Net profit | DKK 2,3M | -85% |
| Total assets | DKK 47,4M | +7% |
| Equity | DKK 24,9M | -24% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.294 | 7.623 | 1.629 | 1.633 | 1.912 | 2.054 | 2.244 | 3.620 | 2.716 | 6.020 | 12.133 | 27.441 | 33.232 | 20.071 |
| Staff expenses | -1.922 | -3.373 | -1.368 | -1.660 | -1.678 | -1.830 | -1.996 | -2.230 | -1.294 | -3.312 | -5.462 | -8.215 | -12.826 | -15.946 |
| EBITDA | 1.372 | 4.249 | 261 | -27 | 235 | 224 | 248 | 1.390 | 1.422 | 2.708 | 6.671 | 19.226 | 20.407 | 4.125 |
| Depreciation & amort. | -30 | -149 | -181 | -181 | -68 | -65 | -65 | -72 | -43 | -153 | -201 | -209 | -306 | -633 |
| EBIT | 1.342 | 4.100 | 80 | -208 | 167 | 159 | 184 | 1.318 | 1.379 | 2.555 | 6.470 | 19.017 | 20.101 | 3.493 |
| Net financials | -142 | -80 | -42 | -219 | -112 | -149 | -182 | -155 | -176 | -175 | -286 | -622 | -372 | -489 |
| Profit before tax | 1.200 | 4.020 | 37 | -427 | 55 | 11 | 2 | 1.162 | 1.203 | 2.380 | 6.184 | 18.395 | 19.729 | 3.004 |
| Tax | 325 | 1.010 | 2 | -82 | 14 | 8 | 1 | 258 | 278 | 526 | 1.364 | 4.110 | 4.406 | 674 |
| Net profit | 875 | 3.010 | 36 | -345 | 42 | 3 | 1 | 905 | 925 | 1.855 | 4.820 | 14.285 | 15.323 | 2.330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.187 | 9.138 | 5.668 | 7.685 | 6.940 | 7.788 | 8.555 | 11.999 | 9.678 | 15.908 | 31.604 | 54.791 | 44.530 | 47.427 |
| Equity | 955 | 3.766 | 1.801 | 1.456 | 1.498 | 1.501 | 1.502 | 2.406 | 3.131 | 4.646 | 8.866 | 22.251 | 32.574 | 24.904 |
| Long-term debt | 916 | 865 | 863 | 1.148 | 1.099 | 1.048 | 997 | 944 | 2.057 | 1.956 | 1.854 | 2.697 | 1.649 | 1.545 |
| Short-term debt | 4.314 | 4.507 | 3.004 | 5.081 | 4.343 | 5.239 | 6.057 | 8.649 | 4.490 | 9.226 | 20.523 | 29.363 | 7.857 | 19.729 |
| Total debt | 5.230 | 5.372 | 3.867 | 6.228 | 5.442 | 6.287 | 7.054 | 9.593 | 6.547 | 11.182 | 22.378 | 32.060 | 9.506 | 21.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2011 | — | — |
MG Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAYERØD HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
MOKE INVEST ApS | Company | 33.3% | 33.3% | 2011 |
NovaPro Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Kayerød Jochumsen | Management | 0 companies |
| Michael Grey Schuster | Management | 0 companies |
| Lisbeth Valther | Chairman | 0 companies |
| Erik Møller | Board of Directors | 0 companies |
| Jan Østergård | Board of Directors | 0 companies |