| Revenue | DKK 2,6M | +33% |
| EBITDA | DKK 790K | +79% |
| Net profit | DKK 486K | +126% |
| Total assets | DKK 2,6M | +9% |
| Equity | DKK 986K | +23% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.925 | 1.203 | 2.898 | 2.137 | 2.519 | 2.839 | 2.033 | 1.687 | 1.923 | 2.565 |
| Staff expenses | -1.131 | -1.035 | -1.282 | -1.436 | -1.239 | -1.426 | -1.492 | -1.217 | -1.483 | -1.775 |
| EBITDA | 794 | 169 | 1.616 | 701 | 1.280 | 1.412 | 541 | 471 | 440 | 790 |
| Depreciation & amort. | -110 | -110 | -110 | -110 | -110 | -100 | -123 | -131 | -131 | -131 |
| EBIT | 684 | 59 | 1.506 | 591 | 1.170 | 1.312 | 417 | 340 | 309 | 659 |
| Net financials | -9 | -0 | -1 | -8 | -9 | -13 | -39 | -41 | -29 | -33 |
| Profit before tax | 675 | 59 | 1.505 | 584 | 1.160 | 1.299 | 378 | 299 | 280 | 625 |
| Tax | 149 | 13 | 331 | 130 | 263 | 286 | 90 | 67 | 65 | 139 |
| Net profit | 526 | 46 | 1.174 | 453 | 897 | 1.013 | 289 | 232 | 215 | 486 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.788 | 1.156 | 2.753 | 1.724 | 2.732 | 2.106 | 2.537 | 2.733 | 2.367 | 2.570 |
| Equity | 976 | 497 | 1.671 | 954 | 1.552 | 1.465 | 753 | 985 | 800 | 986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 983 | 1.029 | 986 | 945 |
| Short-term debt | 801 | 640 | 1.054 | 733 | 1.133 | 585 | 740 | 686 | 578 | 640 |
| Total debt | 801 | 640 | 1.054 | 733 | 1.133 | 585 | 1.723 | 1.716 | 1.564 | 1.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KÅRE NYEGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
P. Egholm Holding ApS | Company | 20.0% | 20.0% | 2015 |
STOKHOLM HOLDING, MORUD ApS | Company | 0.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kåre Nyegaard | Management | 0 companies |
| Pernille Gøttsche Egholm | Board of Directors | 0 companies |
| Frank Stokholm Rasmussen | Chairman | 0 companies |
| Katja Dahl Damsted | Board of Directors | 0 companies |