| Revenue | DKK 41,7M | +6% |
| EBITDA | DKK 3,5M | -34% |
| Net profit | DKK 2,9M | -30% |
| Total assets | DKK 7,6M | -15% |
| Equity | DKK 2,9M | -30% |
| Employees | 116 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.714 | 22.284 | 22.210 | 25.353 | 28.166 | 33.605 | 32.610 | 39.504 | 41.701 |
| Staff expenses | -15.644 | -20.444 | -21.148 | -24.580 | -25.262 | -28.565 | -28.103 | -29.764 | -38.188 |
| EBITDA | 1.070 | 1.841 | 1.062 | 773 | -677 | 986 | 345 | 5.314 | 3.514 |
| Depreciation & amort. | -734 | -723 | -758 | -88 | -57 | -61 | -61 | -67 | -31 |
| EBIT | 335 | 1.118 | 303 | 685 | -734 | 925 | 284 | 5.247 | 3.482 |
| Net financials | -7 | -4 | -15 | -24 | -16 | -19 | -21 | 8 | -46 |
| Profit before tax | 328 | 1.114 | 288 | 661 | -750 | 906 | 263 | 5.255 | 3.437 |
| Tax | 222 | 154 | 85 | 86 | -149 | 179 | 58 | 1.156 | 564 |
| Net profit | 106 | 960 | 203 | 575 | -601 | 727 | 205 | 4.099 | 2.873 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.582 | 5.553 | 6.486 | 7.092 | 7.224 | 4.425 | 4.707 | 8.903 | 7.594 |
| Equity | 2.190 | 3.044 | 3.142 | 3.609 | -551 | 176 | 255 | 4.149 | 2.923 |
| Long-term debt | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.949 | 2.316 | 3.244 | 3.483 | 7.775 | 4.250 | 4.451 | 4.755 | 4.671 |
| Total debt | 2.949 | 2.316 | 3.296 | 3.483 | 7.775 | 4.250 | 4.451 | 4.755 | 4.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KES Holding 2016 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Imran Sarwar | Management | 0 companies |