| Revenue | DKK 3,6M | +6% |
| EBITDA | DKK 224K | -44% |
| Net profit | DKK 151K | -46% |
| Total assets | DKK 972K | +21% |
| Equity | DKK 457K | -17% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 972 | 1.504 | 1.774 | 2.271 | 2.344 | 2.439 | 2.393 | 2.666 | 2.593 | 2.825 | 3.155 | 3.425 | 3.634 |
| Staff expenses | -821 | -1.360 | -1.497 | -2.087 | -2.187 | -2.308 | -2.160 | -2.429 | -2.399 | -2.625 | -2.986 | -3.026 | -3.409 |
| EBITDA | 151 | 144 | 277 | 183 | 157 | 132 | 234 | 236 | 193 | 199 | 169 | 399 | 224 |
| Depreciation & amort. | -67 | -118 | -183 | -159 | -123 | -122 | -161 | -150 | -116 | -129 | -137 | -44 | -35 |
| EBIT | 84 | 26 | 94 | 24 | 34 | 9 | 73 | 87 | 77 | 70 | 32 | 355 | 190 |
| Net financials | -5 | 0 | -6 | -3 | -5 | -1 | -16 | -5 | -2 | -2 | -2 | 0 | 4 |
| Profit before tax | 79 | 26 | 88 | 21 | 28 | 8 | 57 | 82 | 75 | 68 | 30 | 355 | 193 |
| Tax | 20 | 6 | 21 | 5 | 9 | 2 | 13 | 18 | 17 | 15 | 7 | 78 | 43 |
| Net profit | 58 | 20 | 67 | 17 | 20 | 6 | 44 | 64 | 58 | 53 | 23 | 277 | 151 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 445 | 612 | 576 | 703 | 655 | 979 | 824 | 947 | 738 | 755 | 763 | 802 | 972 |
| Equity | 138 | 158 | 225 | 242 | 261 | 267 | 311 | 375 | 433 | 486 | 509 | 551 | 457 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 51 | 0 | 26 | 18 | 69 | 21 |
| Short-term debt | 306 | 447 | 351 | 461 | 393 | 712 | 391 | 520 | 305 | 244 | 235 | 182 | 494 |
| Total debt | 306 | 447 | 351 | 461 | 393 | 712 | 512 | 572 | 305 | 270 | 253 | 251 | 515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Den selvejende institution Hjertebo | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Olav Christiansen | Chief Executive Officer | 0 companies |
| Poul Møller Nielsen | Board of Directors | 0 companies |
| Anders Kristian Korsbæk Jensen | Board of Directors | 0 companies |
| Margit Skov | Board of Directors | 0 companies |