| Revenue | DKK 20,7M | -27% |
| EBITDA | DKK 2,2M | -73% |
| Net profit | DKK 1,3M | -78% |
| Total assets | DKK 20M | -3% |
| Equity | DKK 7M | -31% |
| Employees | 51 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.710 | 12.436 | — | 10.995 | 12.156 | 15.754 | 15.695 | 18.420 | 20.008 | 19.024 | 23.236 | 28.454 | 20.651 |
| Staff expenses | -9.389 | -9.478 | -11.133 | -8.757 | -9.814 | -10.997 | -11.419 | -12.966 | -15.582 | -13.491 | -17.258 | -20.336 | -18.444 |
| EBITDA | 4.321 | 2.939 | 2.570 | 2.238 | 2.342 | 4.757 | 4.276 | 5.454 | 4.426 | 5.533 | 5.978 | 8.074 | 2.207 |
| Depreciation & amort. | 1.319 | -1.419 | -1.531 | -1.550 | -1.296 | -398 | -163 | -182 | -214 | -118 | -201 | -289 | -301 |
| EBIT | 3.002 | 1.520 | 1.039 | 688 | 1.046 | 4.359 | 4.113 | 5.272 | 4.212 | 5.415 | 5.778 | 7.785 | 1.906 |
| Net financials | -130 | -162 | -170 | -132 | -82 | -114 | -96 | -120 | -125 | -204 | -175 | -153 | -228 |
| Profit before tax | 2.872 | 1.358 | 869 | 557 | 964 | 4.245 | 4.017 | 5.152 | 4.087 | 5.211 | 5.603 | 7.632 | 1.678 |
| Tax | 705 | 307 | 174 | 136 | 225 | 946 | 910 | 1.140 | 926 | 1.154 | 1.253 | 1.694 | 381 |
| Net profit | 2.167 | 1.051 | 695 | 420 | 739 | 3.299 | 3.108 | 4.011 | 3.160 | 4.058 | 4.350 | 5.938 | 1.297 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.341 | 16.015 | 12.648 | 8.697 | 11.829 | 14.501 | 13.695 | 20.442 | 15.550 | 18.058 | 16.489 | 20.650 | 20.045 |
| Equity | 7.980 | 8.031 | 6.726 | 4.446 | 4.785 | 7.085 | 8.192 | 8.204 | 7.364 | 7.921 | 8.271 | 10.209 | 7.006 |
| Long-term debt | 0 | 0 | 0 | 0 | -523 | -121 | 401 | 1.152 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.117 | 6.985 | 5.262 | 3.482 | 6.521 | 7.295 | 4.837 | 10.186 | 7.199 | 9.304 | 6.356 | 8.783 | 11.429 |
| Total debt | 5.117 | 6.985 | 5.262 | 3.482 | 6.521 | 7.295 | 5.237 | 11.338 | 7.199 | 9.304 | 6.356 | 8.783 | 11.429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIKE HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
K.M.P HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
Nelleberg Holding ApS | Company | 20.0% | 20.0% | 2024 |
ElVa Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Hermann | Management | 0 companies |
| Lise Bech Hermann | Chairman | 0 companies |
| Niels Erik Kjølby | Board of Directors | 0 companies |