| Revenue | DKK 1,9M | -17% |
| EBITDA | DKK 342K | -29% |
| Net profit | DKK 113K | -59% |
| Total assets | DKK 1,2M | -17% |
| Equity | DKK 233K | +94% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.587 | 2.609 | 2.124 | 2.195 | 1.918 | 2.228 | 2.749 | 2.378 | 1.921 | 2.801 | 2.395 | 1.571 | 2.232 | 1.857 |
| Staff expenses | -1.244 | -1.480 | -1.665 | -1.703 | -1.657 | -1.815 | -2.088 | -1.667 | -1.180 | -1.910 | -1.940 | -1.617 | -1.753 | -1.515 |
| EBITDA | 447 | 872 | 216 | 459 | 210 | 377 | 661 | 663 | 742 | 891 | 455 | -74 | 479 | 342 |
| Depreciation & amort. | 148 | -0 | -0 | -253 | -241 | -89 | -85 | -72 | -147 | -274 | -335 | -312 | -174 | -166 |
| EBIT | 299 | 872 | 216 | 206 | -32 | 288 | 576 | 590 | 594 | 617 | 120 | -386 | 305 | 176 |
| Net financials | -64 | -37 | -57 | -48 | -40 | -31 | -10 | -43 | -17 | -41 | -30 | -43 | -33 | -38 |
| Profit before tax | 236 | 836 | 160 | 158 | -72 | 257 | 566 | 547 | 577 | 576 | 91 | -429 | 273 | 138 |
| Tax | 64 | 208 | 44 | 46 | -2 | 54 | 110 | 129 | 128 | 136 | 27 | -9 | -0 | 25 |
| Net profit | 172 | 627 | 115 | 112 | -70 | 204 | 456 | 418 | 449 | 440 | 63 | -420 | 273 | 113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.030 | 3.134 | 3.041 | 3.101 | 2.670 | 2.708 | 1.641 | 2.001 | 2.037 | 2.839 | 1.948 | 1.273 | 1.452 | 1.204 |
| Equity | 428 | 642 | 557 | 364 | 184 | 387 | 714 | 662 | 692 | 684 | 268 | -152 | 120 | 233 |
| Long-term debt | 1.715 | 3.415 | 3.534 | 3.380 | 3.459 | 3.201 | 0 | 461 | 430 | 323 | 231 | 54 | 0 | 0 |
| Short-term debt | 888 | 675 | 560 | 743 | 649 | 671 | 927 | 866 | 898 | 1.810 | 1.440 | 1.371 | 1.331 | 945 |
| Total debt | 2.603 | 4.090 | 2.484 | 2.737 | 4.108 | 3.871 | 927 | 1.326 | 1.328 | 2.133 | 1.671 | 1.425 | 1.331 | 945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2009 | — | — |
LW Management | Management | 2019 | — | — |
JB Management | Management | 2015 | — | — |
CT Founder | Founder | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DITTE CAPION HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Vælling ApS | Company | 25.0% | 25.0% | 2022 |
Lasse Wind Holding ApS | Company | 25.0% | 25.0% | 2019 |
FOTOGRAF CLAUDI THYRRESTRUP HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ditte Capion-Houborg | Management | 0 companies |
| Lasse Wind Pedersen | Management | 0 companies |
| Jeppe Bjørn Puskás-Larsen | Management | 0 companies |
| Claudi Thyrrestrup | Founder | 0 companies |