| Revenue | DKK 8,5M | -54% |
| EBITDA | DKK 1,7M | -85% |
| Net profit | DKK 3,9M | -77% |
| Total assets | DKK 60,2M | -18% |
| Equity | DKK 40,2M | -22% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.663 | 3.874 | 6.431 | 7.991 | 3.557 | 4.631 | 12.500 | 11.712 | 13.911 | 17.603 | 17.545 | 18.554 | 8.510 |
| Staff expenses | -3.430 | -3.383 | -4.028 | -4.518 | -4.624 | -4.529 | -4.803 | -4.925 | -4.766 | -5.759 | -5.704 | -7.159 | -6.794 |
| EBITDA | 5.234 | 491 | 2.403 | 3.473 | -1.067 | 102 | 7.698 | 6.787 | 9.145 | 11.012 | 11.842 | 11.396 | 1.716 |
| Depreciation & amort. | 69 | -131 | -122 | -200 | -189 | -138 | -8 | -4 | -0 | -0 | -0 | -0 | -72 |
| EBIT | 5.164 | 359 | 2.282 | 3.272 | -1.255 | -36 | 7.689 | 6.783 | 9.145 | 11.012 | 11.842 | 11.396 | 1.644 |
| Net financials | -13 | 21 | 31 | 15 | -175 | -270 | 205 | 413 | 2.369 | 3.399 | 5.853 | 7.568 | 2.563 |
| Profit before tax | 5.151 | 380 | 2.313 | 3.288 | -1.430 | -306 | 7.894 | 7.196 | 11.514 | 14.411 | 17.695 | 18.963 | 4.207 |
| Tax | 1.308 | 91 | 574 | 797 | -276 | -49 | 1.738 | 1.517 | 2.592 | 3.201 | 2.575 | 2.441 | 341 |
| Net profit | 3.843 | 289 | 1.739 | 2.491 | -1.154 | -257 | 6.156 | 5.679 | 8.922 | 11.210 | 15.119 | 16.522 | 3.866 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.899 | 15.395 | 17.293 | 18.910 | 20.829 | 14.327 | 37.508 | 31.393 | 43.218 | 46.525 | 63.472 | 73.144 | 60.240 |
| Equity | 11.868 | 10.956 | 12.695 | 11.435 | 10.282 | 10.025 | 16.180 | 18.859 | 24.781 | 29.991 | 35.111 | 51.303 | 40.169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.031 | 4.439 | 4.599 | 7.475 | 10.548 | 4.303 | 21.328 | 12.534 | 18.438 | 16.534 | 28.361 | 21.834 | 20.071 |
| Total debt | 16.031 | 4.439 | 4.599 | 7.475 | 10.548 | 4.303 | 21.328 | 12.534 | 18.438 | 16.534 | 28.361 | 21.834 | 20.071 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Founder | Founder | 2002 | — | — |
MC Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIBICOM A/S | Company | 100.0% | 100.0% | 2022 |
JEA HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
MIC HOLDING ØLSTYKKE ApS | Company | 50.0% | 50.0% | 2003 |
LAKN HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Knudsen | Founder | 0 companies |
| Michael Carlsen | Management | 0 companies |
| Jan Erik Andersen | Chairman | 0 companies |
| Michael Meister | Chairman | 0 companies |
| Jesper Slot | Board of Directors | 0 companies |
| Søren Fæster | Board of Directors | 0 companies |
| Annett Bitten Christensen | Board of Directors | 0 companies |
| Mette Slesvig | Chairman | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Annette Vittrup Carlsen | Board of Directors | 0 companies |