| Revenue | DKK 7,5M | +10% |
| EBITDA | DKK 1,8M | +62% |
| Net profit | DKK 642K | +1519% |
| Total assets | DKK 5,3M | -16% |
| Equity | DKK 3,5M | +9% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.677 | 4.650 | 5.302 | 6.110 | 5.160 | 7.876 | 9.630 | 8.682 | 6.779 | 7.477 |
| Staff expenses | -2.785 | -4.462 | -4.523 | -4.842 | -4.643 | -4.905 | -6.791 | -6.388 | -5.567 | -5.654 |
| EBITDA | 892 | 103 | 779 | 1.269 | 518 | 2.971 | 2.840 | 2.295 | 1.127 | 1.823 |
| Depreciation & amort. | -114 | -199 | -235 | -189 | -281 | -382 | -1.045 | -1.189 | -877 | -881 |
| EBIT | 778 | -96 | 545 | 1.080 | 236 | 2.589 | 1.795 | 1.105 | 250 | 942 |
| Net financials | -26 | -93 | -136 | -62 | -84 | -129 | -129 | -99 | -204 | -118 |
| Profit before tax | 752 | -188 | 409 | 1.018 | 152 | 2.459 | 1.666 | 1.006 | 47 | 824 |
| Tax | 176 | -35 | 102 | 225 | 38 | 542 | 369 | 224 | 7 | 182 |
| Net profit | 576 | -154 | 307 | 793 | 114 | 1.917 | 1.297 | 782 | 40 | 642 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.142 | 3.333 | 3.251 | 4.733 | 4.944 | 9.079 | 10.662 | 6.938 | 6.389 | 5.346 |
| Equity | 626 | 372 | 679 | 1.472 | 1.586 | 3.103 | 3.750 | 3.552 | 3.238 | 3.514 |
| Long-term debt | 0 | 844 | 762 | 673 | 2.001 | 2.858 | 2.305 | 1.621 | 958 | 530 |
| Short-term debt | 1.498 | 2.117 | 1.810 | 2.587 | 1.357 | 3.056 | 4.569 | 1.728 | 2.193 | 1.302 |
| Total debt | 1.498 | 2.961 | 2.572 | 3.261 | 3.358 | 5.914 | 6.874 | 3.349 | 3.152 | 1.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2015 | — | — |
NM Management | Management | 2015 | — | — |
LB Management | Management | 2015 | — | — |
KV | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kellmann Holding 1980 ApS | Company | 25.0% | 25.0% | 2020 |
Kellmann Holding 1993 ApS | Company | 25.0% | 25.0% | 2020 |
Kellmann Holding 1995 ApS | Company | 25.0% | 25.0% | 2020 |
Kellmann Design ApS | Company | 25.0% | 25.0% | 2022 |
Kellmann Holding 1961 ApS | Company | 25.0% | 25.0% | 2020 |
RoTri ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ronni Nørager Kellmann | Management | 0 companies |
| Nico Møller Kellmann | Management | 0 companies |
| Louis Beider Kellmann | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |