| Revenue | DKK 11,4M | -3% |
| EBITDA | DKK 3,5M | +7% |
| Net profit | DKK 2,4M | +17% |
| Total assets | DKK 4,6M | -13% |
| Equity | DKK 2,9M | -16% |
| Employees | 49 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 662 | 2.709 | 3.269 | 3.699 | 3.609 | 4.631 | 4.278 | 5.629 | 8.782 | 10.554 | 11.459 | 11.775 | 11.419 |
| Staff expenses | -663 | -2.418 | -2.962 | -3.117 | -3.605 | -3.463 | -4.151 | -4.729 | -6.655 | -7.999 | -9.300 | -8.538 | -7.954 |
| EBITDA | -1 | 291 | 307 | 582 | 3 | 1.168 | 127 | 900 | 2.127 | 2.555 | 2.159 | 3.237 | 3.465 |
| Depreciation & amort. | -105 | -243 | -263 | -285 | -285 | -244 | -84 | -230 | -550 | -601 | -628 | -592 | -448 |
| EBIT | -106 | 49 | 44 | 297 | -282 | 924 | 43 | 670 | 1.577 | 1.954 | 1.530 | 2.646 | 3.016 |
| Net financials | -41 | -34 | -35 | -42 | -6 | -0 | 2 | -24 | -75 | -48 | -2 | 11 | 103 |
| Profit before tax | -146 | 15 | 9 | 255 | -288 | 923 | 44 | 646 | 1.502 | 1.906 | 1.529 | 2.657 | 3.119 |
| Tax | -29 | -13 | -25 | 66 | -67 | 202 | 4 | 143 | 332 | 420 | 336 | 586 | 687 |
| Net profit | -118 | 27 | 35 | 189 | -221 | 721 | 40 | 503 | 1.171 | 1.486 | 1.193 | 2.071 | 2.432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.475 | 1.509 | 1.788 | 1.507 | 995 | 1.981 | 1.708 | 3.279 | 4.768 | 5.853 | 3.986 | 5.281 | 4.619 |
| Equity | 22 | 50 | 84 | 274 | 53 | 774 | 814 | 917 | 1.208 | 1.694 | 1.387 | 3.457 | 2.890 |
| Long-term debt | 395 | 735 | 640 | 0 | 0 | 0 | 0 | 619 | 442 | 78 | 78 | 81 | 84 |
| Short-term debt | 1.021 | 695 | 1.046 | 1.231 | 942 | 1.207 | 894 | 1.699 | 3.065 | 4.040 | 2.504 | 1.742 | 1.645 |
| Total debt | 1.416 | 1.430 | 1.685 | 1.231 | 942 | 1.207 | 894 | 2.319 | 3.507 | 4.119 | 2.582 | 1.823 | 1.729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
CB Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tournesol ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Pedersen | Chief Executive Officer | 0 companies |
| Camilla Bang Lilleør | Founder | 0 companies |