| Revenue | DKK 7,8M | +30% |
| EBITDA | DKK 1,5M | +1611% |
| Net profit | DKK 999K | +300% |
| Total assets | DKK 8,1M | +20% |
| Equity | DKK 5M | +25% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.075 | 3.309 | 3.252 | 2.673 | 2.954 | 9.207 | 7.191 | 8.060 | 7.065 | 7.957 | 7.505 | 6.010 | 7.826 |
| Staff expenses | -1.294 | -2.953 | -2.447 | -2.423 | -2.616 | -7.865 | -6.181 | -5.688 | -5.359 | -6.184 | -6.378 | -6.109 | -6.134 |
| EBITDA | 781 | 356 | 805 | 250 | 339 | 1.342 | 1.010 | 2.372 | 1.706 | 1.773 | 1.127 | -100 | 1.504 |
| Depreciation & amort. | -23 | -28 | -20 | -28 | -113 | -746 | -557 | -549 | -623 | -627 | -543 | -463 | -169 |
| EBIT | 758 | 328 | 785 | 222 | 225 | 596 | 453 | 1.823 | 1.083 | 1.146 | 584 | -563 | 1.336 |
| Net financials | 0 | -18 | -54 | -5 | -12 | -364 | -58 | -58 | -72 | -23 | -57 | -75 | -55 |
| Profit before tax | 758 | 310 | 731 | 218 | 213 | 232 | 395 | 1.765 | 1.011 | 1.123 | 527 | -638 | 1.281 |
| Tax | 190 | 79 | 174 | 49 | 47 | 52 | 89 | 389 | 222 | 246 | 116 | -139 | 282 |
| Net profit | 568 | 231 | 557 | 169 | 166 | 180 | 306 | 1.376 | 789 | 877 | 410 | -498 | 999 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.467 | 2.404 | 2.987 | 3.082 | 11.617 | 9.682 | 8.890 | 10.751 | 7.678 | 7.113 | 6.979 | 6.698 | 8.057 |
| Equity | 648 | 879 | 1.436 | 1.605 | 1.771 | 1.951 | 2.257 | 3.533 | 4.222 | 4.099 | 4.510 | 4.011 | 5.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 74 | 2.580 | 1.206 | 856 | 0 | 39 | 22 | 6 | 0 |
| Short-term debt | 1.819 | 1.525 | 1.551 | 1.477 | 9.732 | 5.083 | 5.344 | 6.263 | 3.370 | 2.877 | 2.349 | 2.635 | 2.996 |
| Total debt | 1.819 | 1.525 | 1.551 | 1.477 | 9.806 | 7.663 | 6.550 | 7.119 | 3.370 | 2.916 | 2.371 | 2.641 | 2.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2012 | — | — |
KB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bang Hansen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kristian Bang Hansen | Management | 0 companies |
| Jens Sejer Sørensen | Board of Directors | 0 companies |
| Michael Christian Gadegaard | Board of Directors | 0 companies |
| Knud Henrik Hansen | Board of Directors | 0 companies |