| Revenue | DKK 5,8M | -10% |
| EBITDA | DKK -4M | +17% |
| Net profit | DKK -5,2M | +14% |
| Total assets | DKK 26,5M | -32% |
| Equity | DKK 3,1M | -7% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10.067 | 11.900 | 11.689 | 13.294 | 13.911 | 13.545 | 14.463 | 11.825 | 9.817 | 10.937 | 11.719 | 6.458 | 5.794 |
| Staff expenses | -8.367 | -9.515 | -10.538 | -11.831 | -12.687 | -12.319 | -13.647 | -12.543 | -10.585 | -11.747 | -10.530 | -11.283 | -9.800 |
| EBITDA | -1.099 | 2.385 | 1.151 | 1.463 | 1.223 | 1.226 | 816 | -718 | -767 | -810 | 1.188 | -4.825 | -4.006 |
| Depreciation & amort. | -300 | -441 | -514 | -602 | -629 | -576 | -478 | -430 | -346 | -289 | -285 | -255 | -230 |
| EBIT | -1.400 | 1.945 | 637 | 861 | 594 | 649 | 338 | -1.148 | -1.113 | -1.099 | 903 | -5.080 | -4.236 |
| Net financials | -1.151 | -408 | -430 | -760 | -467 | -361 | -257 | -440 | -463 | -219 | -715 | -1.198 | -944 |
| Profit before tax | -962 | 1.537 | 207 | 101 | 127 | 288 | 81 | -1.588 | -1.576 | -1.318 | 188 | -6.278 | -5.180 |
| Tax | -224 | 333 | 46 | -6 | 31 | 59 | 14 | -348 | -344 | -287 | 41 | -204 | 67 |
| Net profit | -738 | 1.203 | 162 | 107 | 96 | 229 | 67 | -1.241 | -1.232 | -1.031 | 146 | -6.074 | -5.247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.212 | 0 | 0 | 42.553 | 43.890 | 39.008 | 44.031 | 39.948 | 39.525 | 43.340 | 40.155 | 39.164 | 26.475 |
| Equity | 10.872 | 0 | 0 | 12.345 | 12.441 | 12.936 | 12.731 | 11.490 | 10.258 | 9.228 | 9.374 | 3.300 | 3.053 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 1.016 | 935 | 954 | 987 | 1.018 |
| Short-term debt | -30.629 | 0 | 0 | 29.588 | 30.875 | 25.780 | 30.932 | 28.104 | 28.251 | 33.177 | 29.827 | 34.876 | 22.405 |
| Total debt | -30.629 | 0 | 0 | 29.588 | 30.875 | 25.780 | 30.932 | 28.312 | 29.267 | 34.112 | 30.781 | 35.863 | 23.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2007 | — | — |
| Audit | 1983 | — | — | |
OJ Management | Management | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORBEN KEPP JENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Kepp Jensen | Management | 0 companies |
| RSM Christiansen & Engelbrechtsen Statsautoriserede revisorer | Audit | 0 companies |
| Otto Jensen | Management | 0 companies |
| Anette Will Kure | Board of Directors | 0 companies |
| Hanne Jeanette Kepp Jensen | Board of Directors | 0 companies |
| Herdis Irene Romme Jensen | Board of Directors | 0 companies |
| Johannes Erik Nielsen | Board of Directors | 0 companies |
| Dorrit Hanne Kepp Stennicke | Board of Directors | 0 companies |