| Revenue | DKK 16,9M | +18% |
| EBITDA | DKK 2,1M | +91% |
| Net profit | DKK 1,2M | +152% |
| Total assets | DKK 18,1M | +8% |
| Equity | DKK 14,9M | +8% |
| Employees | 33 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.461 | 10.683 | 13.208 | 13.910 | 14.970 | 18.598 | 15.677 | 15.783 | 15.139 | 16.040 | 14.298 | 16.908 |
| Staff expenses | -10.561 | -10.041 | -11.052 | -11.823 | -11.575 | -14.995 | -13.550 | -11.458 | -11.576 | -12.557 | -13.185 | -14.785 |
| EBITDA | 900 | 642 | 1.946 | 2.086 | 3.395 | 3.603 | 2.127 | 4.325 | 3.563 | 3.483 | 1.113 | 2.124 |
| Depreciation & amort. | 300 | -404 | -601 | -619 | -796 | -657 | -580 | -546 | -736 | -731 | -539 | -592 |
| EBIT | 600 | 238 | 1.345 | 1.467 | 2.599 | 2.946 | 1.546 | 3.779 | 2.827 | 2.752 | 573 | 1.532 |
| Net financials | -83 | -136 | -269 | -233 | -139 | -108 | -144 | -11 | -33 | -32 | 8 | 45 |
| Profit before tax | 517 | 102 | 1.076 | 1.234 | 2.460 | 2.838 | 1.402 | 3.768 | 2.794 | 2.720 | 581 | 1.577 |
| Tax | 137 | 47 | 371 | 354 | 590 | 664 | 309 | 817 | 663 | 623 | 92 | 346 |
| Net profit | 380 | 55 | 705 | 880 | 1.870 | 2.175 | 1.093 | 2.952 | 2.131 | 2.096 | 489 | 1.231 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.758 | 8.643 | 10.086 | 10.277 | 10.197 | 11.554 | 10.948 | 15.174 | 15.138 | 15.445 | 16.677 | 18.051 |
| Equity | 740 | 732 | 538 | 1.419 | 3.215 | 5.316 | 6.335 | 9.212 | 11.270 | 13.292 | 13.707 | 14.864 |
| Long-term debt | 4.232 | 5.022 | 5.164 | 3.099 | 2.391 | 2.066 | 887 | 1.564 | 500 | 500 | 500 | 500 |
| Short-term debt | 2.731 | 2.877 | 4.384 | 5.759 | 4.591 | 4.172 | 3.727 | 4.398 | 3.368 | 1.653 | 2.470 | 2.687 |
| Total debt | 6.963 | 7.899 | 9.547 | 8.858 | 6.982 | 6.238 | 4.613 | 5.961 | 3.868 | 2.153 | 2.970 | 3.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Audit | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBG HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rønnow | Chief Executive Officer | 0 companies |
| Dan Linddal Bechmann Andersen | Audit | 0 companies |
| Yildiz Holm Akdogan | Board of Directors | 0 companies |
| Paw Brylet | Chairman | 0 companies |
| Johnny Bo Winther | Board of Directors | 0 companies |
| Solvejg Rosenkilde Nielsen | Board of Directors | 0 companies |
| Rikke Macholm | Board of Directors | 0 companies |