| Revenue | DKK 3,4M | +3% |
| EBITDA | DKK 874K | -38% |
| Net profit | DKK 513K | -51% |
| Total assets | DKK 8,5M | +9% |
| Equity | DKK 4,9M | +6% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 1.833 | 2.180 | 1.543 | 2.292 | 1.879 | 1.545 | 1.507 | 1.462 | 2.123 | 1.570 | 2.337 | 3.296 | 3.394 |
| Staff expenses | -243 | -1.510 | -1.297 | -1.290 | -1.121 | -1.386 | -342 | -569 | -855 | -963 | -1.312 | -1.797 | -1.895 | -2.520 |
| EBITDA | 4 | 323 | 883 | 163 | 1.172 | 466 | 1.204 | 938 | 606 | 1.159 | 258 | 540 | 1.400 | 874 |
| Depreciation & amort. | -0 | 1 | -12 | -56 | -109 | -260 | -149 | -138 | -135 | -124 | -5 | -15 | -12 | -12 |
| EBIT | 4 | 322 | 871 | 107 | 1.063 | 206 | 1.055 | 799 | 471 | 1.035 | 253 | 525 | 1.388 | 862 |
| Net financials | -0 | 0 | -6 | -25 | -30 | -2 | -2 | -29 | -28 | 17 | -43 | -41 | -44 | -162 |
| Profit before tax | 4 | 322 | 865 | 82 | 1.033 | 204 | 1.053 | 771 | 444 | 1.053 | 210 | 483 | 1.344 | 700 |
| Tax | 2 | 81 | 219 | 20 | 231 | 42 | 152 | 68 | -247 | 94 | 48 | 45 | 306 | 187 |
| Net profit | 2 | 241 | 646 | 62 | 802 | 162 | 901 | 703 | 691 | 958 | 161 | 439 | 1.038 | 513 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 1.042 | 1.686 | 1.792 | 2.723 | 2.534 | 4.111 | 4.513 | 5.136 | 6.279 | 6.936 | 7.466 | 7.820 | 8.496 |
| Equity | 82 | 124 | 570 | 631 | 1.433 | 1.395 | 2.098 | 2.601 | 3.076 | 3.634 | 3.596 | 3.634 | 4.673 | 4.942 |
| Long-term debt | 2 | 79 | 220 | 571 | 354 | 2 | 971 | 702 | 665 | 1.164 | 1.283 | 1.443 | 1.087 | 1.054 |
| Short-term debt | 98 | 838 | 894 | 566 | 767 | 1.026 | 1.041 | 1.210 | 1.395 | 1.481 | 2.057 | 2.388 | 2.061 | 2.501 |
| Total debt | 100 | 917 | 1.114 | 1.138 | 1.121 | 1.028 | 2.013 | 1.912 | 2.060 | 2.644 | 3.340 | 3.831 | 3.148 | 3.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2011 | — | — |
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3 R HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
4SJ HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kruse Ravnsbeck | Management | 0 companies |
| Martin Stentoft Jacobsen | Management | 0 companies |