| Revenue | DKK -27K | — |
| EBITDA | DKK 245K | +195% |
| Net profit | DKK 186K | +160% |
| Total assets | DKK 1M | -9% |
| Equity | DKK 513K | +57% |
| Employees | 120 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.223 | 50.596 | 65.536 | 58.792 | 46.274 | 47.648 | 41.849 | 279 | 0 | -27 |
| Staff expenses | -32.583 | -49.357 | -64.091 | -59.819 | -46.455 | -44.807 | -39.319 | -143 | -0 | -0 |
| EBITDA | 1.640 | 1.238 | 1.445 | -1.027 | -181 | 371 | -1.274 | -124 | -256 | 245 |
| Depreciation & amort. | -498 | -666 | -713 | -697 | -574 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.142 | 572 | 731 | -1.724 | -755 | 371 | -1.274 | -124 | -256 | 245 |
| Net financials | -162 | -41 | -209 | -244 | -273 | -188 | 453 | -92 | -36 | -6 |
| Profit before tax | 980 | 531 | 522 | -1.967 | -1.028 | 184 | 3.379 | -216 | -293 | 239 |
| Tax | 246 | 103 | 134 | -426 | -224 | 66 | 642 | -132 | 16 | 53 |
| Net profit | 734 | 428 | 389 | -1.541 | -804 | 117 | 2.737 | -84 | -309 | 186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.839 | 15.080 | 17.712 | 13.037 | 9.103 | 9.889 | 5.399 | 2.977 | 1.138 | 1.038 |
| Equity | 819 | 1.247 | 1.635 | 94 | -710 | -2.016 | 720 | 636 | 327 | 513 |
| Long-term debt | 6.000 | 6.000 | 6.000 | 6.000 | 3.000 | 4.320 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.868 | 7.656 | 9.865 | 6.943 | 6.813 | 7.586 | 4.679 | 2.341 | 812 | 525 |
| Total debt | 11.868 | 13.656 | 15.865 | 12.943 | 9.813 | 11.905 | 4.679 | 2.341 | 812 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2012 | — | — |
RK Management | Management | 2022 | — | — |
PC Management | Management | 2012 | — | — |
TV Management | Management | 2022 | — | — |
PV Management | Management | 2012 | — | — |
JH Management | Management | 2017 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THIELFOLDT ApS | Company | 50.0% | 50.0% | 2012 |
KAAR HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
DUOS A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Svend Thielfoldt | Management | 0 companies |
| Rikke Krause Olsen | Management | 0 companies |
| Pernille Charlotte Hjorth | Management | 0 companies |
| Thomas Valentin Wallin | Management | 0 companies |
| Pia Volder Mortensen | Management | 0 companies |
| Jens Hornemann | Management | 0 companies |
| Sofus Nørgaard Rossing | Chief Executive Officer | 0 companies |