| Revenue | DKK 10,6M | +4% |
| EBITDA | DKK 1,6M | +96% |
| Net profit | DKK 1,2M | +121% |
| Total assets | DKK 5,7M | -15% |
| Equity | DKK 2M | +142% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 5.956 | 5.978 | 6.796 | 10.230 | 10.602 |
| Staff expenses | -5.171 | -5.490 | -6.049 | -9.419 | -9.013 |
| EBITDA | 785 | 488 | 748 | 811 | 1.587 |
| Depreciation & amort. | -181 | -112 | -125 | -55 | -53 |
| EBIT | 604 | 376 | 623 | 756 | 1.534 |
| Net financials | -231 | -153 | -59 | -59 | 13 |
| Profit before tax | 373 | 222 | 564 | 697 | 1.547 |
| Tax | 88 | 57 | 124 | 156 | 349 |
| Net profit | 285 | 165 | 440 | 542 | 1.198 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 4.504 | 3.545 | 4.293 | 6.734 | 5.731 |
| Equity | -306 | -140 | 300 | 841 | 2.039 |
| Long-term debt | 850 | 680 | 342 | 512 | 322 |
| Short-term debt | 3.959 | 3.005 | 3.652 | 5.370 | 3.291 |
| Total debt | 4.809 | 3.685 | 3.993 | 5.882 | 3.613 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KV Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
TL Management | Management | 2012 – 2020 |
HB Management | Management | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2020 – 2021 | |
| Chairman | 2012 – 2020 | |
| Board of Directors | 2012 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Villefrance | Chief Executive Officer | 0 companies |
| Thomas Lucassen | Management | 0 companies |
| Heine Bøgh Jørgensen | Management | 0 companies |
| Johnny Hey | Chairman | 0 companies |
| Claus Øvad Vinther | Chairman | 0 companies |
| Mette Spandet Lucassen | Board of Directors | 0 companies |
| Jack Bjørn Nielsen | Board of Directors | 0 companies |