| Revenue | DKK 7,4M | -3% |
| EBITDA | DKK 1,9M | -16% |
| Net profit | DKK 1,4M | -18% |
| Total assets | DKK 14,6M | +7% |
| Equity | DKK 7,6M | -7% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.255 | 4.145 | 3.510 | 3.379 | 3.760 | 3.797 | 2.967 | 4.676 | 3.678 | 3.955 | 7.181 | 6.507 | 7.580 | 7.355 |
| Staff expenses | -2.403 | -1.942 | -2.298 | -2.157 | -2.549 | -2.737 | -3.226 | -2.765 | -3.183 | -3.398 | -4.184 | -4.328 | -5.336 | -5.476 |
| EBITDA | -148 | 2.203 | 1.212 | 1.222 | 1.211 | 1.060 | -260 | 1.911 | 496 | 556 | 2.998 | 2.172 | 2.244 | 1.880 |
| Depreciation & amort. | 403 | -420 | -417 | -442 | -436 | -436 | -408 | -401 | -387 | -387 | -16 | -0 | -0 | -0 |
| EBIT | -551 | 1.784 | 795 | 780 | 775 | 624 | -667 | 1.510 | 109 | 170 | 2.982 | 2.172 | 2.244 | 1.880 |
| Net financials | -85 | -46 | -0 | -28 | -46 | -42 | -32 | -45 | -69 | -119 | -144 | -89 | 14 | -31 |
| Profit before tax | -356 | 1.738 | 795 | 752 | 729 | 582 | -700 | 1.465 | 39 | 51 | 2.838 | 2.083 | 2.258 | 1.849 |
| Tax | 140 | 459 | 119 | 199 | 188 | 137 | -140 | 330 | 22 | 21 | 639 | 467 | 533 | 433 |
| Net profit | -496 | 1.279 | 675 | 553 | 541 | 445 | -559 | 1.135 | 17 | 30 | 2.200 | 1.616 | 1.725 | 1.416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.824 | 9.187 | 11.204 | 12.214 | 13.301 | 9.885 | 9.339 | 11.061 | 11.924 | 15.009 | 17.574 | 14.268 | 13.640 | 14.563 |
| Equity | 4.707 | 5.986 | 5.662 | 5.215 | 5.756 | 6.201 | 5.141 | 6.276 | 5.293 | 5.323 | 7.523 | 8.139 | 8.213 | 7.629 |
| Long-term debt | 664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | 160 | 166 | 0 | 0 |
| Short-term debt | 5.669 | 2.449 | 4.973 | 6.504 | 7.133 | 3.358 | 4.012 | 4.620 | 6.546 | 9.506 | 9.889 | 5.963 | 5.426 | 6.933 |
| Total debt | 6.333 | 2.449 | 4.973 | 6.504 | 7.133 | 3.358 | 4.012 | 4.620 | 6.546 | 9.681 | 10.050 | 6.129 | 5.426 | 6.933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LML SPORT HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
M.T.O. Holding ApS | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henry Kjær Andersen | Management | 0 companies |