| Revenue | DKK 3M | +4% |
| EBITDA | DKK 698K | +9% |
| Net profit | DKK 96K | -32% |
| Total assets | DKK 15,7M | +13% |
| Equity | DKK 5M | +2% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.552 | 4.054 | 3.102 | 2.886 | 2.996 |
| Staff expenses | -2.057 | -2.021 | -1.879 | -2.248 | -2.299 |
| EBITDA | 1.495 | 2.034 | 1.223 | 638 | 698 |
| Depreciation & amort. | -176 | -143 | -98 | -72 | -86 |
| EBIT | 1.319 | 1.891 | 1.125 | 567 | 611 |
| Net financials | -223 | -136 | -100 | -383 | -484 |
| Profit before tax | 1.095 | 1.755 | 1.024 | 184 | 127 |
| Tax | 246 | 396 | 228 | 43 | 31 |
| Net profit | 849 | 1.359 | 797 | 141 | 96 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.990 | 10.882 | 11.084 | 13.882 | 15.667 |
| Equity | 5.591 | 6.150 | 5.597 | 4.938 | 5.034 |
| Long-term debt | 1.084 | 1.000 | 1.000 | 1.800 | 1.800 |
| Short-term debt | 6.315 | 3.732 | 4.487 | 7.145 | 8.833 |
| Total debt | 7.399 | 4.732 | 5.487 | 8.945 | 10.633 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KH Chief Executive Officer | Chief Executive Officer | 2013 |
RL Management | Management | 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hyldahl Madsen | Chief Executive Officer | 0 companies |
| Rasmus Lykke Lauritsen | Management | 0 companies |