| Revenue | DKK 384K | +18% |
| EBITDA | DKK 384K | +18% |
| Net profit | DKK 125K | +83% |
| Total assets | DKK 2,7M | -3% |
| Equity | DKK 368K | +52% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 344 | 609 | 592 | 347 | 435 | 287 | 322 | 324 | 384 |
| Staff expenses | -53 | -564 | -543 | -560 | -290 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -69 | -220 | 66 | 32 | 57 | 435 | 287 | 322 | 324 | 384 |
| Depreciation & amort. | -1 | -11 | -11 | -8 | -0 | -51 | -82 | -113 | -113 | -113 |
| EBIT | -70 | -231 | 55 | 24 | 57 | 384 | 205 | 209 | 211 | 270 |
| Net financials | -29 | -49 | -54 | -46 | -36 | -84 | -83 | -90 | -123 | -109 |
| Profit before tax | -99 | -280 | 1 | -22 | 22 | 300 | 122 | 118 | 88 | 161 |
| Tax | -22 | -62 | -0 | -2 | 5 | 66 | 27 | 26 | 20 | 36 |
| Net profit | -77 | -219 | 1 | -20 | 17 | 234 | 95 | 92 | 69 | 125 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120 | 640 | 452 | 418 | 252 | 1.585 | 3.144 | 2.951 | 2.832 | 2.746 |
| Equity | -27 | -246 | -245 | -264 | -248 | -14 | 81 | 174 | 242 | 368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 834 | 1.877 | 1.603 | 1.486 | 845 |
| Short-term debt | 147 | 885 | 697 | 683 | 500 | 765 | 1.174 | 1.160 | 1.089 | 1.517 |
| Total debt | 147 | 885 | 697 | 683 | 500 | 1.599 | 3.050 | 2.762 | 2.575 | 2.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
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 | 33.3% | 33.3% | 2022 |
Kellmann Holding 1993 ApS | Company | 33.3% | 33.3% | 2022 |
Kellmann Holding 1995 ApS | Company | 33.3% | 33.3% | 2022 |
Kellmann Holding 1961 ApS | Company | 25.0% | 25.0% | 2020 |
RoTri ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nico Møller Kellmann | Management | 0 companies |
| Louis Beider Kellmann | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |