| Revenue | DKK 3,6M | +5% |
| EBITDA | DKK 1,3M | +16% |
| Net profit | DKK 783K | +20% |
| Total assets | DKK 6M | -11% |
| Equity | DKK 4M | +5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.265 | 3.961 | 1.857 | 1.522 | 1.702 | 1.843 | 1.681 | 1.448 | 2.641 | 3.617 | 4.453 | 3.539 | 3.460 | 3.639 |
| Staff expenses | -4.178 | -3.601 | -1.617 | -1.289 | -1.350 | -1.532 | -1.385 | -1.227 | -1.696 | -2.053 | -2.148 | -1.991 | -2.293 | -2.289 |
| EBITDA | 87 | 360 | 241 | 233 | 353 | 312 | 296 | 221 | 944 | 1.564 | 2.305 | 1.548 | 1.166 | 1.349 |
| Depreciation & amort. | -51 | -141 | -122 | -124 | -124 | -135 | -136 | -115 | -89 | -182 | -198 | -210 | -275 | -306 |
| EBIT | 36 | 219 | 119 | 109 | 228 | 177 | 161 | 106 | 855 | 1.382 | 2.107 | 1.338 | 892 | 1.044 |
| Net financials | -17 | -105 | -110 | -105 | -91 | -90 | -87 | -86 | -72 | -75 | -67 | -43 | -51 | -39 |
| Profit before tax | 20 | 113 | 9 | 3 | 138 | 87 | 73 | 20 | 783 | 1.307 | 2.040 | 1.295 | 840 | 1.005 |
| Tax | 7 | 29 | 4 | 2 | 32 | 21 | 17 | 6 | 174 | 284 | 453 | 288 | 186 | 222 |
| Net profit | 13 | 84 | 5 | 1 | 105 | 66 | 57 | 14 | 610 | 1.023 | 1.587 | 1.007 | 655 | 783 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.053 | 3.546 | 3.473 | 3.229 | 3.284 | 3.506 | 3.241 | 3.130 | 4.538 | 5.261 | 6.436 | 6.201 | 6.707 | 5.956 |
| Equity | 253 | 337 | 343 | 344 | 449 | 515 | 497 | 512 | 1.121 | 2.144 | 3.731 | 3.638 | 3.793 | 3.976 |
| Long-term debt | 0 | 1.864 | 1.935 | 1.821 | 1.676 | 1.539 | 1.444 | 1.352 | 1.258 | 1.332 | 1.184 | 960 | 855 | 748 |
| Short-term debt | 1.793 | 1.345 | 1.196 | 1.064 | 1.146 | 1.442 | 1.285 | 1.263 | 2.156 | 1.765 | 1.496 | 1.580 | 2.017 | 1.188 |
| Total debt | 1.793 | 3.209 | 3.131 | 2.885 | 2.822 | 2.980 | 2.729 | 2.615 | 3.414 | 3.097 | 2.680 | 2.540 | 2.871 | 1.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2011 | — | — |
KA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNIKAN HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
Stater ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kej | Management | 0 companies |
| Kim Anker Nielsen | Management | 0 companies |
| Helene Enegaard Lykouresis | Board of Directors | 0 companies |
| Dimitrios Lykouresis | Chairman | 0 companies |
| Carsten Hedelund | Board of Directors | 0 companies |
| Hanne Enegaard Hansen | Board of Directors | 0 companies |