| Revenue | DKK -146K | -59% |
| EBITDA | DKK -4,5M | -25% |
| Net profit | DKK -3,6M | -30% |
| Total assets | DKK 18,4M | -6% |
| Equity | DKK 5,2M | -41% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 468 | -1.864 | -506 | -4.258 | 1.398 | 2.214 | 2.023 | 2.508 | 2.070 | 4.705 | 7.796 | 4.445 | -355 | -146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.229 | -8.715 |
| EBITDA | 127 | -1.172 | 579 | -3.291 | 672 | 1.578 | 1.189 | 1.731 | 1.240 | 3.292 | 5.810 | 1.905 | -3.585 | -4.489 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 127 | -1.172 | 579 | -3.291 | 672 | 1.578 | 1.189 | 1.731 | 1.240 | 3.292 | 5.810 | 1.905 | -3.585 | -4.489 |
| Net financials | -47 | -66 | 9 | 53 | 248 | 263 | 97 | 34 | 12 | -7 | -83 | 53 | 91 | -63 |
| Profit before tax | 80 | -1.106 | 570 | -3.345 | 919 | 1.841 | 1.287 | 1.765 | 1.252 | 3.285 | 5.727 | 1.958 | -3.494 | -4.552 |
| Tax | 29 | -278 | 134 | -783 | 203 | 407 | 286 | 399 | 282 | 719 | 1.257 | 423 | -762 | -1.001 |
| Net profit | 51 | -828 | 436 | -2.562 | 717 | 1.434 | 1.000 | 1.366 | 969 | 2.566 | 4.470 | 1.535 | -2.733 | -3.550 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.814 | 5.584 | 5.547 | 8.113 | 9.640 | 10.438 | 11.499 | 6.000 | 10.223 | 11.808 | 22.643 | 17.780 | 19.541 | 18.399 |
| Equity | 2.200 | 3.028 | 2.592 | 5.154 | 5.871 | 7.305 | 8.305 | 3.671 | 4.641 | 7.206 | 9.936 | 11.470 | 8.738 | 5.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.614 | 2.555 | 2.955 | 2.953 | 3.769 | 3.134 | 3.194 | 2.328 | 5.583 | 4.601 | 10.000 | 5.704 | 10.177 | 13.078 |
| Total debt | 3.614 | 2.555 | 2.955 | 2.953 | 3.769 | 3.134 | 3.194 | 2.328 | 5.583 | 4.601 | 10.000 | 5.704 | 10.177 | 13.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PB Management | Management | 1991 | — | — |
FO Management | Management | 1991 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJK HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rahbæk | Chief Executive Officer | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Fleming Otto Schaumburg | Management | 0 companies |
| Thorsten Nedergaard Vammen | Chief Executive Officer | 0 companies |
| Reg. revisor Erik Juel-Nielsen | Audit | 0 companies |
| Kurt Malmbak Kjeldsen | Chairman | 0 companies |
| Linda Rauff | Board of Directors | 0 companies |
| Peter Jessen | Board of Directors | 0 companies |
| Jesper Juul Sørensen | Board of Directors | 0 companies |
| Niels Sabroe Alsted | Chairman | 0 companies |
| Lars Buhl | Chairman | 0 companies |
| Bent Larsen | Board of Directors | 0 companies |
| Christian Ravn Jørgensen | Board of Directors | 0 companies |