| Revenue | DKK 5,5M | +21% |
| EBITDA | DKK 1,1M | +244% |
| Net profit | DKK 504K | +611% |
| Total assets | DKK 20,8M | +7% |
| Equity | DKK 10,1M | +5% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.154 | 7.513 | 6.416 | 4.567 | 5.544 |
| Staff expenses | -3.817 | -3.955 | -4.079 | -4.258 | -4.480 |
| EBITDA | 2.338 | 3.557 | 2.337 | 310 | 1.064 |
| Depreciation & amort. | -314 | -373 | -370 | -286 | -286 |
| EBIT | 2.023 | 3.184 | 1.967 | 23 | 778 |
| Net financials | -79 | -100 | -166 | -146 | -130 |
| Profit before tax | 1.944 | 3.084 | 1.801 | -123 | 648 |
| Tax | 441 | 697 | 406 | -24 | 144 |
| Net profit | 1.503 | 2.387 | 1.395 | -99 | 504 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17.372 | 19.256 | 19.088 | 19.465 | 20.813 |
| Equity | 10.096 | 11.483 | 10.878 | 9.579 | 10.083 |
| Long-term debt | 193 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.873 | 7.591 | 8.052 | 9.739 | 10.602 |
| Total debt | 7.066 | 7.591 | 8.052 | 9.739 | 10.602 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PK Management | Management | 2008 |
| Former (4) | ||
KC Management | Management | 1983 – 2008 |
SA Management | Management | 1983 – 1996 |
MV Management | Management | 1983 – 2008 |
SE | Audit | 1983 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1983 – 2005 | |
| Board of Directors | 1983 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Charnov Nielsen | Management | 0 companies |
| Svend Aage Rasmussen | Management | 0 companies |
| Mogens Villy Hansen | Management | 0 companies |
| Svend Erik Lund Hansen | Audit | 0 companies |
| Pia Koch Nielsen | Management | 0 companies |
| Arne Hansen | Board of Directors | 0 companies |
| Steen Koch Rasmussen | Board of Directors | 0 companies |