| Revenue | DKK 25,1M | +3% |
| EBITDA | DKK 532K | -22% |
| Net profit | DKK 328K | -14% |
| Total assets | DKK 5,8M | -3% |
| Equity | DKK 2,5M | +15% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.562 | 5.992 | 7.841 | 7.816 | 9.163 | 10.867 | 10.714 | 11.973 | 20.361 | 22.932 | 19.103 | 24.283 | 25.071 |
| Staff expenses | -4.300 | -5.578 | -7.084 | -7.699 | -8.692 | -9.885 | -10.445 | -10.635 | -18.603 | -22.376 | -18.774 | -23.600 | -24.540 |
| EBITDA | 262 | 414 | 757 | 117 | 455 | 982 | 269 | 1.315 | 1.735 | 553 | 329 | 684 | 532 |
| Depreciation & amort. | -3 | -35 | -38 | -123 | -146 | -101 | -83 | -68 | -108 | -174 | -128 | -139 | -164 |
| EBIT | 259 | 380 | 719 | -6 | 309 | 881 | 186 | 1.247 | 1.627 | 379 | 201 | 545 | 368 |
| Net financials | -133 | -12 | -33 | -34 | -28 | -33 | 28 | 5 | 103 | -52 | -59 | -36 | 73 |
| Profit before tax | 126 | 368 | 686 | -40 | 281 | 848 | 214 | 1.253 | 1.730 | 327 | 143 | 509 | 441 |
| Tax | 33 | 99 | 177 | -3 | 70 | 198 | 54 | 286 | 392 | 90 | 45 | 127 | 113 |
| Net profit | 92 | 268 | 509 | -37 | 210 | 650 | 160 | 967 | 1.338 | 237 | 98 | 382 | 328 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.740 | 2.447 | 5.582 | 2.725 | 2.329 | 4.189 | 3.823 | 6.622 | 9.057 | 10.829 | 5.076 | 5.983 | 5.801 |
| Equity | 172 | 441 | 750 | 213 | 423 | 1.073 | 1.234 | 2.015 | 2.453 | 1.690 | 1.788 | 2.170 | 2.498 |
| Long-term debt | 32 | 0 | 0 | 0 | 0 | 0 | 97 | 299 | 256 | 264 | 264 | 364 | 293 |
| Short-term debt | 1.534 | 1.967 | 4.796 | 2.479 | 1.849 | 3.035 | 2.450 | 4.290 | 6.330 | 8.850 | 2.976 | 3.449 | 3.010 |
| Total debt | 1.566 | 1.967 | 4.796 | 2.479 | 1.849 | 3.035 | 2.547 | 4.590 | 6.586 | 9.114 | 3.240 | 3.813 | 3.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2024 | — | — |
VW Management | Management | 2012 | — | — |
BE Founder | Founder | 2012 | — | — |
PS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
ALL SAFE ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kritsch | Management | 0 companies |
| Vagn Wiis | Management | 0 companies |
| Bo Egon Brodersen | Founder | 0 companies |
| Philipp Sorgo | Management | 0 companies |