| Revenue | DKK 19M | -12% |
| EBITDA | DKK 10,4M | -26% |
| Net profit | DKK 7,7M | -26% |
| Total assets | DKK 37,9M | +0% |
| Equity | DKK 19,1M | -11% |
| Employees | 76 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.150 | 10.239 | 9.828 | 7.772 | 7.934 | 8.942 | 12.279 | 13.653 | 15.445 | 16.499 | 13.761 | 21.663 | 19.011 |
| Staff expenses | -14.202 | -14.631 | -18.364 | -19.085 | -19.974 | -22.830 | -25.651 | -27.645 | -23.948 | -28.627 | -32.165 | -32.048 | -31.572 |
| EBITDA | 4.779 | 6.393 | 5.305 | 6.308 | 5.230 | 4.251 | 6.228 | 5.775 | 9.616 | 9.694 | 6.666 | 14.092 | 10.409 |
| Depreciation & amort. | -1.386 | -1.865 | -1.919 | -1.779 | -1.845 | -1.838 | -2.378 | -1.493 | -880 | -889 | -883 | -674 | -579 |
| EBIT | 3.392 | 4.529 | 3.385 | 4.529 | 3.385 | 2.413 | 3.850 | 4.282 | 8.736 | 8.805 | 5.783 | 13.418 | 9.829 |
| Net financials | 334 | 276 | 680 | 508 | 173 | -54 | -58 | -39 | -22 | -31 | -90 | -50 | 26 |
| Profit before tax | 3.727 | 4.804 | 4.065 | 2.004 | 1.769 | 2.359 | 3.792 | 4.242 | 8.714 | 8.775 | 5.693 | 13.368 | 9.855 |
| Tax | 961 | 1.120 | 988 | -0 | 364 | 501 | 776 | 935 | 1.917 | 1.931 | 1.256 | 2.954 | 2.157 |
| Net profit | 2.766 | 3.684 | 3.077 | 1.561 | 1.404 | 1.858 | 3.017 | 3.307 | 6.797 | 6.843 | 4.437 | 10.414 | 7.698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.621 | 24.033 | 25.139 | 25.435 | 25.602 | 28.494 | 29.602 | 29.017 | 32.711 | 36.375 | 49.473 | 37.950 | 37.938 |
| Equity | 16.011 | 17.695 | 18.272 | 14.080 | 15.484 | 11.342 | 12.559 | 12.866 | 15.663 | 17.506 | 14.943 | 21.356 | 19.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.233 | 981 | 724 | 747 | 961 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.369 | 5.984 | 6.506 | 11.083 | 8.703 | 16.067 | 16.319 | 15.404 | 16.087 | 18.869 | 34.529 | 16.593 | 18.883 |
| Total debt | 4.369 | 5.984 | 6.506 | 11.083 | 9.936 | 17.048 | 17.043 | 16.151 | 17.049 | 18.869 | 34.529 | 16.593 | 18.883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2012 | — | — |
Sr | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VARRIDSBØL HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
ORLA HANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Varridsbøl Hansen | Management | 0 companies |
| Statsaut. revisor Jens Hvid | Audit | 0 companies |
| Orla Varridsbøl Hansen | Board of Directors | 0 companies |
| Kirsten Margrethe Hansen | Chairman | 0 companies |
| Anker Nørremark Lauridsen | Board of Directors | 0 companies |