| Revenue | DKK 6,4M | -10% |
| EBITDA | DKK 505K | -74% |
| Net profit | DKK 151K | -89% |
| Total assets | DKK 9M | +19% |
| Equity | DKK 3,5M | -19% |
| Employees | 17 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.052 | 4.818 | 1.714 | 11.806 | 2.664 | 4.017 | 3.839 | 4.245 | 6.070 | 7.111 | 6.388 |
| Staff expenses | -333 | -980 | -1.262 | -1.567 | -2.260 | -2.972 | -3.034 | -3.812 | -5.205 | -5.137 | -5.883 |
| EBITDA | 391 | 268 | 451 | 1.762 | 404 | 1.046 | 805 | 408 | 865 | 1.974 | 505 |
| Depreciation & amort. | 47 | 135 | 135 | -99 | -80 | -74 | -65 | -90 | -162 | -154 | -177 |
| EBIT | 344 | 132 | 316 | 1.663 | 324 | 972 | 740 | 318 | 703 | 1.820 | 328 |
| Net financials | -23 | -96 | -78 | -58 | -88 | 52 | -59 | -51 | -82 | -103 | -117 |
| Profit before tax | 321 | 36 | 238 | 1.605 | 236 | 1.024 | 681 | 267 | 621 | 1.717 | 211 |
| Tax | 76 | 9 | 53 | 355 | 55 | 191 | 139 | 61 | 144 | 386 | 60 |
| Net profit | 244 | 27 | 185 | 1.251 | 181 | 833 | 541 | 206 | 477 | 1.331 | 151 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.528 | 1.742 | 2.079 | 4.931 | 6.371 | 5.467 | 4.990 | 5.874 | 6.296 | 7.531 | 8.969 |
| Equity | 294 | 321 | 506 | 1.757 | 964 | 1.797 | 2.339 | 2.545 | 3.021 | 4.353 | 3.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.204 | 1.393 | 1.553 | 3.161 | 5.394 | 3.656 | 2.629 | 3.290 | 3.234 | 3.139 | 5.386 |
| Total debt | 2.204 | 1.393 | 1.553 | 3.161 | 5.394 | 3.656 | 2.629 | 3.290 | 3.234 | 3.139 | 5.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frama Holding ApS | Company | 50.0% | 50.0% | 2023 |
Kilsø Tømrer ApS | Company | 25.0% | 25.0% | 2023 |
RC Lindgreen ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Lennon Sørensen | Chief Executive Officer | 0 companies |
| Frands Lunde Larsen | Chief Executive Officer | 0 companies |