| Revenue | DKK 2M | -31% |
| EBITDA | DKK -314K | -170% |
| Net profit | DKK -379K | -312% |
| Total assets | DKK 1,5M | -36% |
| Equity | DKK 804K | -52% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.170 | 11.493 | 3.625 | 2.908 | 1.997 |
| Staff expenses | -6.582 | -5.092 | -2.997 | -2.426 | -2.312 |
| EBITDA | 2.588 | 6.401 | 628 | 447 | -314 |
| Depreciation & amort. | -228 | -161 | -87 | -157 | -156 |
| EBIT | 2.360 | 6.240 | 541 | 290 | -471 |
| Net financials | -39 | -93 | -41 | -59 | -14 |
| Profit before tax | 2.321 | 6.147 | 501 | 231 | -484 |
| Tax | 513 | 1.334 | 90 | 52 | -105 |
| Net profit | 1.808 | 4.813 | 411 | 179 | -379 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.572 | 5.901 | 2.493 | 2.419 | 1.546 |
| Equity | 3.998 | 4.054 | 1.622 | 1.683 | 804 |
| Long-term debt | 254 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.081 | 1.747 | 812 | 701 | 742 |
| Total debt | 5.335 | 1.747 | 812 | 701 | 742 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JL Founder | Founder | 1995 |
KK Founder | Founder | 1995 |
SK Management | Management | 2022 |
| Former (1) | ||
CB Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (2) | ||
| Board of Directors | 1995 – 2011 | |
| Board of Directors | 2005 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2005 | |
| Company | 25–33.32% | 25–33.32% | 2006 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bjerregaard Larsen | Management | 0 companies |
| Jørgen Leo Otte | Founder | 0 companies |
| Kurt Kristensen | Founder | 0 companies |
| Stefan Kjeldsen | Management | 0 companies |
| Ditte Møller Kjeldsen | Board of Directors | 0 companies |
| Theis Møller Kjeldsen | Board of Directors | 0 companies |
| Ulrich Christian Otte | Board of Directors | 0 companies |
| Find Norup Lund Frederiksen | Board of Directors | 0 companies |
| Lis Møller Kjeldsen | Board of Directors | 0 companies |