| Revenue | DKK -94K | +22% |
| EBITDA | DKK -94K | -22% |
| Net profit | DKK -83K | -23% |
| Total assets | DKK 411M | +0% |
| Equity | DKK 410,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -242 | -195 | -504 | -419 | -425 | -398 | -203 | -73 | -114 | -145 | -120 | -78 | -77 | -94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -242 | 4.909 | -504 | -419 | -425 | -398 | -203 | -73 | -114 | -145 | -120 | -78 | -77 | -94 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -242 | 4.909 | -504 | -419 | -425 | -398 | -203 | -73 | -114 | -145 | -120 | -78 | -77 | -94 |
| Net financials | -6.693 | 9.711 | 10.617 | 6.878 | -658 | 3.326 | 1.113 | -81 | 1.299 | 1.730 | 149 | -3 | -10 | -12 |
| Profit before tax | -6.935 | 14.620 | 10.113 | 6.459 | -1.083 | 2.928 | 910 | -154 | 1.185 | 1.585 | 29 | -81 | -86 | -106 |
| Tax | -1.549 | 2.552 | -4.407 | -443 | -227 | -3.535 | -5.231 | 38 | 212 | 363 | -2 | -18 | -19 | -23 |
| Net profit | -5.386 | 12.068 | 14.520 | 6.902 | -856 | 6.463 | 6.141 | -193 | 974 | 1.223 | 32 | -63 | -67 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.054 | 51.122 | 65.903 | 72.541 | 22.035 | 28.496 | 34.637 | 53.650 | 61.357 | 129.475 | 411.269 | 410.941 | 410.928 | 410.950 |
| Equity | 39.039 | 51.107 | 65.627 | 72.529 | 22.023 | 28.486 | 34.627 | 34.434 | 55.838 | 57.060 | 410.814 | 410.751 | 410.684 | 410.601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | -227 | 0 | 202 | 329 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 15 | 276 | 12 | 12 | 10 | 10 | 19.216 | 5.317 | 72.085 | 455 | 190 | 245 | 349 |
| Total debt | 15 | 15 | 276 | 12 | 12 | 10 | 10 | 19.216 | 5.519 | 72.414 | 455 | 190 | 245 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1995 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
NJ Audit | Audit | 1995 | — | — |
| Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJ HOLDING ApS | Company | 90.0% | 90.0% | 2022 |
Welteam ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Jens Risvig Pedersen | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Flemming Jan Risvig Pedersen | Board of Directors | 0 companies |
| Tommy Vestergaard Christiansen | Board of Directors | 0 companies |
| Torben Jørgensen | Board of Directors | 0 companies |
| Kenneth Nielsen Leth | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Carsten Risvig Pedersen | Chairman | 0 companies |
| Birgitte Pedersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Ib Schmidt Hansen | Board of Directors | 0 companies |