| Revenue | DKK 209K | +2% |
| EBITDA | DKK 57K | -43% |
| Net profit | DKK 99K | +225% |
| Total assets | DKK 687K | +10% |
| Equity | DKK 607K | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.890 | 10 | 2 | 230 | 526 | 503 | 508 | 337 | 209 | 307 | 357 | 205 | 209 |
| Staff expenses | -1.499 | -47 | -12 | -137 | -12 | -96 | -258 | -136 | -93 | -175 | -120 | -107 | -152 |
| EBITDA | -560 | -107 | -36 | -4 | 294 | 221 | 61 | 161 | 116 | 132 | 237 | 99 | 57 |
| Depreciation & amort. | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -91 | -91 | -91 | -0 |
| EBIT | -577 | -107 | -36 | -4 | 294 | 221 | 61 | 161 | 26 | 42 | 146 | 8 | 57 |
| Net financials | -23 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -6 | -1 | -44 | 51 | 71 |
| Profit before tax | -601 | -107 | -36 | -4 | 294 | 221 | 61 | 161 | 19 | 40 | 103 | 59 | 127 |
| Tax | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -94 | 28 | 27 | 28 | 29 |
| Net profit | -168 | -107 | -37 | -4 | 294 | 221 | 61 | 161 | 113 | 12 | 76 | 30 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314 | 179 | 164 | 275 | 600 | 660 | 546 | 717 | 654 | 663 | 681 | 625 | 687 |
| Equity | 276 | 169 | 132 | 129 | 402 | 543 | 504 | 565 | 613 | 625 | 621 | 571 | 607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 10 | 31 | 147 | 197 | 117 | 42 | 152 | 41 | 38 | 61 | 54 | 80 |
| Total debt | 39 | 10 | 31 | 147 | 197 | 117 | 42 | 152 | 41 | 38 | 61 | 54 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Founder | Founder | 1989 | — | — |
PH Audit | Audit | 1989 | — | — |
AM Founder | Founder | 1989 | — | — |
VJ Founder | Founder | 1989 | — | — |
KJ Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Frank Johansen | Founder | 0 companies |
| Peter Holmstrøm Degn | Audit | 0 companies |
| Anja Marianne Johansen | Founder | 0 companies |
| Victor Johansen | Founder | 0 companies |
| Kirsten Johansen | Founder | 0 companies |
| Ole Bennith | Chairman | 0 companies |
| Nis Frederik Petersen | Chairman | 0 companies |
| Sara Desirée Borup Johansen | Board of Directors | 0 companies |