| Revenue | DKK 532K | -7% |
| EBITDA | DKK 407K | -3% |
| Net profit | DKK 293K | -26% |
| Total assets | DKK 8,2M | -11% |
| Equity | DKK 2,9M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 202 | -202 | 201 | 179 | 172 | 202 | 136 | 186 | 478 | 480 | 329 | 518 | 572 | 532 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -175 | -150 | -125 |
| EBITDA | 202 | -178 | 201 | 179 | 172 | 202 | 136 | 186 | 478 | 480 | 229 | 343 | 422 | 407 |
| Depreciation & amort. | 12 | -12 | -12 | -12 | -15 | -15 | -35 | -35 | -35 | -35 | -41 | -41 | -41 | -41 |
| EBIT | 190 | -190 | 189 | 168 | 157 | 187 | 101 | 150 | 442 | 445 | 188 | 302 | 381 | 366 |
| Net financials | -114 | -105 | -108 | -64 | -27 | -12 | -27 | -10 | 12 | 15 | 36 | 90 | 126 | 94 |
| Profit before tax | 76 | -43 | 81 | 104 | 130 | 175 | 74 | 140 | 454 | 460 | 224 | 392 | 507 | 460 |
| Tax | 19 | 21 | 17 | 10 | 29 | 38 | 17 | 31 | 100 | 101 | 49 | 94 | 112 | 167 |
| Net profit | 57 | -64 | 64 | 95 | 101 | 137 | 57 | 109 | 354 | 359 | 175 | 299 | 394 | 293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.400 | 3.388 | 3.377 | 4.155 | 3.653 | 6.603 | 6.951 | 7.020 | 7.555 | 8.076 | 7.991 | 8.251 | 9.235 | 8.215 |
| Equity | 366 | 430 | 494 | 588 | 690 | 826 | 884 | 993 | 1.347 | 1.706 | 1.881 | 2.179 | 2.574 | 2.867 |
| Long-term debt | 7 | -9 | 8 | 13 | 2 | 27 | 0 | 7 | 76 | 77 | 3 | 70 | 90 | 143 |
| Short-term debt | 2.911 | -2.821 | 2.737 | 3.419 | 2.800 | 5.577 | 5.859 | 5.788 | 5.876 | 6.013 | 5.782 | 5.652 | 6.198 | 4.808 |
| Total debt | 2.918 | -2.830 | 2.745 | 3.432 | 2.802 | 5.605 | 5.859 | 5.794 | 5.952 | 6.090 | 5.785 | 5.722 | 6.288 | 4.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Founder | Founder | 1998 | — | — |
SC Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEDREX HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christensen | Founder | 0 companies |
| Stig Christensen | Management | 0 companies |
| Jørgen Chu Lennert Christensen | Board of Directors | 0 companies |
| Jesper Bach | Board of Directors | 0 companies |
| Eskild Kyhn | Board of Directors | 0 companies |