| Revenue | DKK 6,4M | +18% |
| EBITDA | DKK 1,4M | -3% |
| Net profit | DKK 857K | -6% |
| Total assets | DKK 5M | +17% |
| Equity | DKK 3,6M | +31% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 787 | 1.871 | 4.139 | 4.472 | 6.470 | 5.087 | 3.021 | 5.365 | 5.383 | 4.526 | 5.133 | 5.403 | 6.356 |
| Staff expenses | -489 | -1.434 | -3.230 | -4.434 | -6.230 | -5.242 | -3.615 | -3.214 | -3.136 | -3.196 | -3.502 | -4.001 | -4.994 |
| EBITDA | 298 | 437 | 909 | 38 | 240 | -155 | -594 | 2.150 | 2.246 | 1.325 | 1.631 | 1.402 | 1.362 |
| Depreciation & amort. | -260 | -141 | -199 | -253 | -232 | -248 | -179 | -91 | -73 | -98 | -254 | -244 | -265 |
| EBIT | 38 | 297 | 710 | -215 | 8 | -402 | -773 | 2.059 | 2.174 | 1.227 | 1.378 | 1.159 | 1.096 |
| Net financials | -2 | 7 | 47 | 8 | 5 | -7 | -19 | 18 | 76 | 69 | 20 | 11 | 6 |
| Profit before tax | 36 | 304 | 757 | -207 | 13 | -410 | -792 | 2.077 | 2.250 | 1.296 | 1.397 | 1.170 | 1.102 |
| Tax | 12 | 69 | 179 | -39 | 8 | -89 | -173 | 456 | 496 | 269 | 308 | 260 | 246 |
| Net profit | 24 | 234 | 578 | -168 | 5 | -321 | -618 | 1.621 | 1.754 | 1.027 | 1.090 | 910 | 857 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 932 | 1.575 | 2.535 | 2.831 | 2.531 | 2.283 | 1.656 | 3.327 | 4.962 | 3.834 | 3.914 | 4.299 | 5.030 |
| Equity | 524 | 758 | 1.336 | 867 | 872 | 551 | -67 | 1.553 | 2.807 | 2.234 | 2.524 | 2.734 | 3.591 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 487 | 248 | 316 | 235 | 244 |
| Short-term debt | 396 | 789 | 1.140 | 1.944 | 1.631 | 1.732 | 1.723 | 1.766 | 1.652 | 1.314 | 1.045 | 1.277 | 1.140 |
| Total debt | 396 | 789 | 1.140 | 1.944 | 1.631 | 1.732 | 1.723 | 1.766 | 2.139 | 1.562 | 1.361 | 1.511 | 1.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROTECTOS HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Axelsen | Management | 0 companies |
| Trine Sander | Board of Directors | 0 companies |
| Frederik Sander Andersen | Board of Directors | 0 companies |
| Henning Axelsen | Chairman | 0 companies |