| Revenue | DKK 7M | -23% |
| EBITDA | DKK 1,5M | -9% |
| Net profit | DKK 15K | -92% |
| Total assets | DKK 24,6M | -9% |
| Equity | DKK 15,2M | +0% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.655 | 10.365 | 9.696 | 9.123 | 7.017 |
| Staff expenses | -5.061 | -6.738 | -6.953 | -7.499 | -5.535 |
| EBITDA | 3.594 | 3.627 | 2.744 | 1.624 | 1.482 |
| Depreciation & amort. | -1.370 | -1.261 | -1.233 | -963 | -1.074 |
| EBIT | 2.225 | 2.366 | 1.511 | 661 | 408 |
| Net financials | -321 | -227 | -320 | -432 | -388 |
| Profit before tax | 1.904 | 2.139 | 1.191 | 229 | 20 |
| Tax | 367 | 471 | 264 | 44 | 5 |
| Net profit | 1.537 | 1.668 | 928 | 185 | 15 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.958 | 26.461 | 25.798 | 26.903 | 24.588 |
| Equity | 13.408 | 15.076 | 15.003 | 15.188 | 15.203 |
| Long-term debt | 170 | 9.250 | 8.450 | 7.650 | 6.850 |
| Short-term debt | 12.068 | 1.872 | 2.127 | 3.759 | 2.474 |
| Total debt | 12.238 | 11.122 | 10.577 | 11.409 | 9.324 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KM Management | Management | 2026 |
| Former (2) | ||
JL Management | Management | 2020 – 2026 |
BH Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2017 | |
| Board of Directors | 2020 | |
| Former (2) | ||
| Board of Directors | 2017 – 2022 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lysgaard Hjermitslev | Management | 0 companies |
| Bjørn Havsø | Management | 0 companies |
| Kasper Marinus Smed Thomsen | Management | 0 companies |
| Livar Valdemarsen | Board of Directors | 0 companies |
| Jarle Mong | Chairman | 0 companies |
| Hans Kristian Mong | Chairman | 0 companies |
| Jan Thore Hetland | Board of Directors | 0 companies |
| Bjørn Havsø | Board of Directors | 0 companies |