| Revenue | DKK 3,9M | +9% |
| EBITDA | DKK 865K | +42% |
| Net profit | DKK 410K | +395% |
| Total assets | DKK 6M | -4% |
| Equity | DKK 1,8M | +30% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.636 | — | 1.247 | 1.741 | 2.166 | 2.585 | 2.533 | 3.175 | 3.901 | 3.586 | 3.913 |
| Staff expenses | -1.348 | -879 | -877 | -1.220 | -1.584 | -1.739 | -1.724 | -1.985 | -2.870 | -2.975 | -3.048 |
| EBITDA | 289 | -54 | 371 | 521 | 527 | 846 | 809 | 1.190 | 1.031 | 608 | 865 |
| Depreciation & amort. | -42 | -33 | -33 | -72 | -238 | -280 | -289 | -296 | -279 | -225 | -118 |
| EBIT | 247 | -87 | 338 | 449 | 289 | 566 | 520 | 895 | 752 | 383 | 747 |
| Net financials | -64 | -41 | -44 | -99 | -148 | -178 | -161 | -86 | -170 | -267 | -214 |
| Profit before tax | 183 | -128 | 293 | 349 | 141 | 388 | 359 | 809 | 582 | 116 | 532 |
| Tax | 45 | -28 | 51 | 77 | 33 | 57 | 80 | 183 | 134 | 33 | 122 |
| Net profit | 138 | -100 | 242 | 272 | 109 | 331 | 279 | 626 | 448 | 83 | 410 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.811 | 1.611 | 1.936 | 3.408 | 4.306 | 4.861 | 4.733 | 5.449 | 6.741 | 6.282 | 6.014 |
| Equity | 218 | 118 | 567 | 839 | 848 | 1.179 | 1.258 | 1.684 | 1.932 | 1.366 | 1.777 |
| Long-term debt | 880 | 966 | 469 | 1.123 | 1.293 | 955 | 484 | 227 | 223 | 0 | 868 |
| Short-term debt | 713 | 527 | 900 | 1.430 | 2.119 | 2.684 | 2.952 | 3.529 | 4.560 | 4.909 | 3.369 |
| Total debt | 1.593 | 1.494 | 1.369 | 2.553 | 3.411 | 3.639 | 3.436 | 3.756 | 4.783 | 4.909 | 4.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2013 | — | — |
JR Management | Management | 2024 | — | — |
LV Management | Management | 2013 | — | — |
LE Management | Management | 2013 | — | — |
KH Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kristoffer Morgan Hansen ApS | Company | 66.7% | 66.7% | 2023 |
JR Sport & Invest ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Erik Andersen | Management | 0 companies |
| Jesper Rohde | Management | 0 companies |
| Lars Vesbo Christiansen | Management | 0 companies |
| Lars Elsborg | Management | 0 companies |
| Kristoffer Hansen | Management | 0 companies |