| Revenue | DKK 6,4M | -15% |
| EBITDA | DKK 2,4M | -36% |
| Net profit | DKK -1,2M | -2921% |
| Total assets | DKK 98,3M | -2% |
| Equity | DKK 21,1M | -5% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.358 | 7.876 | 7.436 | 7.516 | 6.402 |
| Staff expenses | -6.839 | -3.374 | -3.566 | -3.824 | -4.044 |
| EBITDA | 2.519 | 4.501 | 3.870 | 3.692 | 2.357 |
| Depreciation & amort. | -2.118 | -1.502 | -1.551 | -1.526 | -1.559 |
| EBIT | 400 | 2.999 | 2.320 | 2.166 | 798 |
| Net financials | -1.029 | -863 | 5.409 | -1.894 | -2.089 |
| Profit before tax | -628 | 2.136 | 7.729 | 271 | -1.291 |
| Tax | -189 | 595 | 1.867 | 229 | -103 |
| Net profit | -439 | 1.541 | 5.861 | 42 | -1.188 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 108.522 | 106.582 | 103.585 | 100.688 | 98.291 |
| Equity | 14.845 | 16.386 | 22.247 | 22.289 | 21.101 |
| Long-term debt | 62.283 | 60.718 | 52.911 | 51.814 | 50.557 |
| Short-term debt | 29.655 | 27.946 | 26.840 | 24.926 | 25.061 |
| Total debt | 91.937 | 88.664 | 79.751 | 76.741 | 75.618 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
CF Founder | Founder | 1987 |
JG Founder | Founder | 1987 |
MB Management | Management | 2016 |
| Former (2) | ||
TK Management | Management | 1987 – 2013 |
AS Audit | Audit | 1987 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Deputy Chairman | 2013 | |
| Chairman | 2016 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 1987 – 1988 | |
| Board of Directors | 1987 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tove Kleis | Management | 0 companies |
| Arne Stahlfest | Audit | 0 companies |
| Carsten Fode | Founder | 0 companies |
| Jan Godballe Børjesson | Founder | 0 companies |
| Michael Bech | Management | 0 companies |
| Hans-Jørn Østergaard Andersen | Board of Directors | 0 companies |
| Kenneth Nielsen | Deputy Chairman | 0 companies |
| Jørgen Jørgensen | Board of Directors | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |
| Henrik Mortensen | Board of Directors | 0 companies |