| Revenue | DKK 1,4M | -19% |
| EBITDA | DKK 326K | -59% |
| Net profit | DKK 12K | -97% |
| Total assets | DKK 5,7M | +10% |
| Equity | DKK 3M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127 | 70 | 239 | 422 | 985 | 2.252 | 2.861 | 176 | 2.149 | 2.707 | 1.830 | 1.672 | 1.676 | 1.363 |
| Staff expenses | -12 | -6 | -143 | -428 | -523 | -1.671 | -1.742 | -612 | -1.625 | -1.910 | -1.214 | -1.237 | -888 | -1.037 |
| EBITDA | 115 | 41 | 77 | -7 | 461 | 581 | 1.119 | -436 | 524 | 797 | 616 | 352 | 788 | 326 |
| Depreciation & amort. | 34 | -37 | -58 | -62 | -111 | -266 | -310 | -161 | -284 | -331 | -298 | -262 | -304 | -271 |
| EBIT | 81 | 5 | 19 | -68 | 350 | 315 | 808 | -596 | 240 | 465 | 319 | 91 | 484 | 55 |
| Net financials | -2 | -2 | -24 | -35 | -37 | -184 | -144 | -77 | -208 | -36 | -22 | -40 | -12 | -28 |
| Profit before tax | 78 | 3 | -3 | -103 | 312 | 131 | 664 | -673 | 32 | 430 | 297 | 51 | 471 | 27 |
| Tax | 20 | 1 | 1 | -18 | 69 | 35 | 148 | -147 | 17 | 93 | 65 | 5 | 105 | 15 |
| Net profit | 59 | 2 | -4 | -85 | 243 | 96 | 516 | -526 | 14 | 337 | 232 | 46 | 367 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 346 | 812 | 890 | 1.355 | 2.727 | 3.617 | 3.497 | 4.895 | 4.479 | 4.992 | 4.691 | 5.176 | 5.711 |
| Equity | 149 | 152 | 148 | 62 | 305 | 401 | 917 | 1.123 | 2.159 | 2.496 | 2.528 | 2.574 | 2.940 | 2.953 |
| Long-term debt | 0 | 0 | 0 | 280 | 220 | 100 | 203 | 122 | 0 | 0 | 0 | 80 | 109 | 0 |
| Short-term debt | 32 | 189 | 660 | 548 | 817 | 2.178 | 2.433 | 2.129 | 2.618 | 1.773 | 2.289 | 1.936 | 2.031 | 2.647 |
| Total debt | 32 | 189 | 660 | 828 | 1.037 | 2.278 | 2.636 | 2.251 | 2.618 | 1.773 | 2.289 | 2.017 | 2.140 | 2.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2011 | — | — |
KH Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM HEDEGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
S. B. Karlsen Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bo Brandt Karlsen | Management | 0 companies |
| Kim Hedegaard | Management | 0 companies |