| Revenue | DKK 25,9M | -30% |
| EBITDA | DKK -4,2M | -220% |
| Net profit | DKK -7,2M | -6916% |
| Total assets | DKK 39,1M | -20% |
| Equity | DKK 10,2M | +74% |
| Employees | 42 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46.393 | 35.992 | 39.943 | 36.315 | 28.857 | 29.611 | 33.327 | 36.932 | 25.885 |
| Staff expenses | -34.097 | -31.460 | -33.535 | -33.575 | -33.279 | -31.325 | -32.615 | -33.433 | -30.078 |
| EBITDA | 12.297 | 4.532 | 6.408 | 2.740 | -4.421 | -1.714 | 711 | 3.499 | -4.192 |
| Depreciation & amort. | -3.946 | -3.043 | -2.857 | -2.906 | -3.103 | -2.793 | -2.545 | -2.495 | -2.638 |
| EBIT | 8.351 | 1.490 | 3.551 | -167 | -7.524 | -4.508 | -1.834 | 1.004 | -6.830 |
| Net financials | -201 | -150 | -218 | -273 | -315 | -72 | 770 | -898 | -382 |
| Profit before tax | 8.149 | 1.339 | 3.334 | -440 | -7.840 | -4.580 | -1.064 | 106 | -7.213 |
| Tax | 1.957 | 287 | 723 | -82 | -1.724 | -0 | -0 | -0 | -0 |
| Net profit | 6.192 | 1.052 | 2.610 | -358 | -6.116 | -4.580 | -1.064 | 106 | -7.213 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.287 | 47.065 | 66.125 | 50.861 | 55.840 | 41.246 | 49.000 | 48.740 | 39.060 |
| Equity | 16.192 | 12.244 | 13.854 | 11.496 | 5.381 | 801 | 5.737 | 5.843 | 10.175 |
| Long-term debt | 6.000 | 4.008 | 5.306 | 1.215 | 6.164 | 21.812 | 15.174 | 19.791 | 3.297 |
| Short-term debt | 34.821 | 27.523 | 43.372 | 35.292 | 42.330 | 17.634 | 26.859 | 21.936 | 24.648 |
| Total debt | 40.821 | 31.531 | 48.678 | 36.507 | 48.493 | 39.445 | 42.033 | 41.727 | 27.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2022 | |
KMHP ApS | Company | 5.0% | 5.0% | 2022 |
Jimmie Anker Jensen - Holding ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmie Anker Jensen | Chief Executive Officer | 0 companies |
| Helle Skaarup Larsen | Chief Executive Officer | 0 companies |
| Per Linnet Bach | Chief Executive Officer | 0 companies |
| Carl Gustaf Martin Rosén | Board of Directors | 0 companies |
| Nils Håkan Janne Kronstedt | Chairman | 0 companies |
| Mads Ingerslev Kristensen | Board of Directors | 0 companies |
| Karl Magnus Niklas Rindhagen | Chairman | 0 companies |