| Revenue | DKK 278K | -162% |
| EBITDA | DKK 560K | +134% |
| Net profit | DKK -1,1M | +37% |
| Total assets | DKK 25,7M | +38% |
| Equity | DKK 3,4M | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.737 | 4.542 | 3.534 | 3.024 | 2.915 | 2.124 | 804 | 3.076 | 1.457 | 6.499 | -450 | 278 |
| Staff expenses | -1.778 | -1.773 | -1.849 | -1.933 | -1.917 | -2.178 | -1.146 | -3.240 | -3.357 | -2.530 | -1.218 | -1.091 |
| EBITDA | 1.319 | 1.227 | 1.658 | 1.068 | 974 | -54 | -342 | -165 | -1.900 | 3.968 | -1.667 | 560 |
| Depreciation & amort. | -130 | -275 | -145 | -100 | -104 | -272 | -96 | -471 | -253 | -242 | -230 | 686 |
| EBIT | 1.189 | 952 | 1.513 | 967 | 870 | -326 | -438 | -636 | -2.153 | 3.726 | -1.897 | -127 |
| Net financials | 4.632 | 2.734 | 2.200 | -137 | -169 | -263 | 1 | -626 | -410 | -210 | -238 | -930 |
| Profit before tax | 5.821 | 3.686 | 3.713 | 830 | 701 | -589 | -437 | -1.262 | -2.563 | 3.516 | -2.136 | -1.057 |
| Tax | 247 | 205 | 188 | 190 | 157 | -128 | -94 | -276 | -0 | 213 | -469 | -0 |
| Net profit | 5.574 | 3.481 | 3.526 | 640 | 544 | -461 | -343 | -986 | -2.563 | 3.303 | -1.667 | -1.057 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.803 | 29.605 | 12.975 | 11.763 | 12.745 | 12.941 | 15.116 | 14.085 | 10.135 | 11.612 | 18.621 | 25.660 |
| Equity | 19.285 | 21.666 | 5.966 | 6.306 | 6.850 | 6.369 | 6.026 | 4.540 | 1.477 | 4.781 | 3.114 | 3.424 |
| Long-term debt | 981 | 900 | 1.904 | 1.822 | 1.738 | 1.652 | 1.608 | 1.600 | 1.912 | 1.788 | 1.375 | 0 |
| Short-term debt | 7.432 | 6.894 | 5.040 | 3.539 | 4.032 | 4.844 | 7.482 | 7.944 | 6.746 | 5.044 | 14.133 | 22.236 |
| Total debt | 8.412 | 7.794 | 6.944 | 5.361 | 5.769 | 6.496 | 9.090 | 9.544 | 8.658 | 6.832 | 15.507 | 22.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2018 | — | — |
| Audit | 1987 | — | — | |
JO Management | Management | 1987 | — | — |
JN Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASTILLO HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
datoselskabet SUG ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Castillo Olsen | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Jesper Olsen | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Lone Bisgaard Nielsen | Board of Directors | 0 companies |
| Flemming Andersen | Board of Directors | 0 companies |
| Ole Kolling | Board of Directors | 0 companies |
| Eskild Lyngholm | Chairman | 0 companies |
| Daniel Høj | Chairman | 0 companies |
| Mathias Castillo Olsen | Board of Directors | 0 companies |
| Rene Løgsted Andersen | Board of Directors | 0 companies |