| Revenue | DKK 4,4M | +30% |
| EBITDA | DKK 937K | +37599% |
| Net profit | DKK 678K | +2301% |
| Total assets | DKK 7,5M | +23% |
| Equity | DKK 3,7M | +23% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.585 | 4.436 | 4.995 | 5.702 | 4.865 | 4.944 | 5.657 | 4.594 | 4.437 | 4.805 | 3.958 | 3.360 | 4.361 |
| Staff expenses | -4.252 | -3.748 | -4.491 | -4.213 | -4.127 | -4.095 | -3.864 | -4.063 | -3.859 | -3.169 | -3.394 | -3.363 | -3.424 |
| EBITDA | 2.333 | 688 | 504 | 1.488 | 738 | 849 | 1.793 | 531 | 577 | 1.636 | 564 | -2 | 937 |
| Depreciation & amort. | -83 | -99 | -74 | -45 | -44 | -54 | -50 | -69 | -49 | -60 | -38 | -28 | -36 |
| EBIT | 2.250 | 588 | 430 | 1.443 | 694 | 794 | 1.743 | 462 | 528 | 1.575 | 526 | -31 | 900 |
| Net financials | -37 | -31 | -64 | -42 | -26 | -26 | -30 | -31 | -19 | -34 | -49 | -3 | -26 |
| Profit before tax | 2.213 | 558 | 366 | 1.401 | 668 | 768 | 1.712 | 431 | 509 | 1.541 | 477 | -34 | 875 |
| Tax | 563 | 166 | 101 | 342 | 166 | 177 | 385 | 119 | 115 | 346 | 116 | -3 | 196 |
| Net profit | 1.650 | 392 | 265 | 1.059 | 502 | 591 | 1.327 | 312 | 394 | 1.195 | 361 | -31 | 678 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.848 | 6.255 | 6.329 | 6.484 | 6.640 | 6.539 | 7.798 | 6.906 | 7.502 | 7.997 | 7.895 | 6.063 | 7.455 |
| Equity | 4.192 | 2.053 | 2.318 | 2.970 | 3.472 | 3.644 | 4.341 | 2.452 | 1.797 | 2.992 | 3.173 | 2.982 | 3.660 |
| Long-term debt | 0 | 878 | 639 | 169 | 494 | 646 | 581 | 1.435 | 2.144 | 1.566 | 945 | 406 | 202 |
| Short-term debt | 4.655 | 3.323 | 3.371 | 3.346 | 3.167 | 2.896 | 3.457 | 3.019 | 3.561 | 3.440 | 3.777 | 2.676 | 3.593 |
| Total debt | 4.655 | 4.201 | 4.010 | 3.514 | 3.167 | 2.896 | 3.457 | 4.454 | 5.705 | 5.006 | 4.722 | 3.081 | 3.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2011 | — | — |
SA Founder | Founder | 1993 | — | — |
KM Founder | Founder | 1993 | — | — |
AI Founder | Founder | 1993 | — | — |
JE Management | Management | 1997 | — | — |
IK Founder | Founder | 1993 | — | — |
HH Founder | Founder | 1993 | — | — |
DD Management | Management | 2011 | — | — |
MN Management | Management | 2011 | — | — |
CO | Founder | 1993 | — | — |
LB Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORLAGET KLIM ApS | Company | 25.0% | 25.0% | 2020 |
SNAAGE ApS | Company | 10.0% | 0.0% | 2019 |
I. KRISTENSEN ApS | Company | 10.0% | 0.0% | 2019 |
DODENI ApS | Company | 10.0% | 25.0% | 2019 |
CRS ApS | Company | 10.0% | 25.0% | 2019 |
MINO ApS | Company | 10.0% | 25.0% | 2019 |
CARVEN ApS | Company | 10.0% | 10.0% | 2008 |
KNUD MAHLER ApS | Company | 5.0% | 0.0% | 2019 |
JOYGRO ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Rohde Søndergaard | Management | 0 companies |
| Svend Aage Petersen | Founder | 0 companies |
| Knud Mahler Jensen | Founder | 0 companies |
| Alf Ingvar Andersen | Founder | 0 companies |
| Joyce Elizabeth Grosswiler | Management | 0 companies |
| Inger Kristensen | Founder | 0 companies |
| Helmuth Hauberg Mikkelsen | Founder | 0 companies |
| Dorthe Dencker Nielsen | Management | 0 companies |
| Michael Nonboe | Management | 0 companies |
| Carsten Ole Jørgen Vengsgaard | Founder | 0 companies |
| Lone Brems Dalgaard | Founder | 0 companies |