| Revenue | DKK 3M | +97% |
| EBITDA | DKK 1,9M | +179% |
| Net profit | DKK 1,9M | +182% |
| Total assets | DKK 4,1M | -6% |
| Equity | DKK 3,1M | +175% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.322 | 1.255 | 988 | 561 | -1.578 | 719 | 855 | 983 | 760 | 2.162 | 3.373 | 1.515 | 2.981 |
| Staff expenses | -1.121 | -1.201 | -1.116 | -552 | -650 | -709 | -751 | -567 | -438 | -528 | -831 | -3.949 | -1.047 |
| EBITDA | 201 | 53 | -128 | 9 | -2.228 | 10 | 104 | 416 | 322 | 1.634 | 2.542 | -2.434 | 1.934 |
| Depreciation & amort. | -121 | -188 | -98 | -166 | -64 | -13 | -10 | -6 | -5 | -1 | -11 | -11 | -11 |
| EBIT | 80 | -134 | -226 | -158 | -2.292 | -3 | 94 | 409 | 317 | 1.633 | 2.531 | -2.445 | 1.923 |
| Net financials | -52 | -63 | -54 | -61 | -6 | -0 | 0 | 1 | -7 | -8 | -12 | 1 | 26 |
| Profit before tax | 28 | -198 | -280 | -219 | -2.298 | -3 | 95 | 410 | 310 | 1.625 | 2.519 | -2.445 | 1.949 |
| Tax | 13 | -43 | -82 | -45 | -39 | -0 | -0 | 0 | -0 | 23 | 619 | -78 | -0 |
| Net profit | 15 | -154 | -198 | -173 | -2.259 | -3 | 95 | 410 | 310 | 1.601 | 1.900 | -2.366 | 1.949 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.781 | 4.733 | 4.882 | 4.652 | 2.604 | 2.838 | 2.802 | 2.689 | 3.383 | 5.930 | 5.587 | 4.374 | 4.126 |
| Equity | 752 | 598 | 600 | 427 | 167 | 164 | 258 | 668 | 979 | 2.580 | 4.480 | 1.113 | 3.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.881 | 3.984 | 4.147 | 4.194 | 2.437 | 2.674 | 2.544 | 2.021 | 2.404 | 3.333 | 1.029 | 3.261 | 1.063 |
| Total debt | 3.881 | 3.984 | 4.147 | 4.194 | 2.437 | 2.674 | 2.544 | 2.021 | 2.404 | 3.333 | 1.029 | 3.261 | 1.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Audit | Audit | 1994 | — | — |
HW Management | Management | 1980 | — | — |
JP Audit | Audit | 1980 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KORNEL HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
LEON CHRISTENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hugo Thorkild Hansen | Audit | 0 companies |
| Henrik Winther Christensen | Management | 0 companies |
| Jørgen Poulsen | Audit | 0 companies |