| Revenue | DKK 211K | +50% |
| EBITDA | DKK 210K | -70% |
| Net profit | DKK 160K | -71% |
| Total assets | DKK 4,2M | +34% |
| Equity | DKK 2,6M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 174 | 168 | 232 | 83 | 110 | 92 | 92 | 180 | 142 | 201 | 181 | 48 | 141 | 211 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -100 | -0 | -131 | -0 |
| EBITDA | 145 | 174 | 168 | 232 | 83 | 110 | 92 | 92 | 180 | 142 | 131 | 80 | 571 | 710 | 210 |
| Depreciation & amort. | 33 | 33 | 33 | 33 | -33 | -33 | -33 | -33 | -56 | -56 | -56 | -56 | -0 | -0 | -0 |
| EBIT | 112 | 141 | 135 | 200 | 50 | 78 | 59 | 59 | 124 | 86 | 75 | 25 | 571 | 710 | 210 |
| Net financials | -37 | -32 | -26 | -23 | -18 | -16 | -13 | -10 | -6 | 0 | 3 | 3 | 522 | 699 | -4 |
| Profit before tax | 75 | 110 | 109 | 177 | 32 | 62 | 47 | 49 | 118 | 87 | 79 | 28 | 570 | 709 | 206 |
| Tax | 19 | 39 | 123 | 49 | 14 | 21 | 17 | -113 | 26 | 22 | 30 | 18 | 98 | 156 | 46 |
| Net profit | 56 | 70 | -14 | 128 | 18 | 41 | 29 | 162 | 92 | 65 | 49 | 9 | 472 | 553 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.479 | 1.514 | 1.488 | 1.490 | 1.410 | 1.345 | 1.320 | 1.942 | 1.996 | 2.021 | 2.092 | 2.068 | 2.513 | 3.154 | 4.220 |
| Equity | 249 | 319 | 305 | 433 | 450 | 492 | 521 | 1.222 | 1.314 | 1.379 | 1.428 | 1.437 | 1.910 | 2.462 | 2.622 |
| Long-term debt | 1.094 | 1.034 | 1.045 | 941 | 831 | 748 | 694 | 621 | 588 | 425 | 383 | 340 | 329 | 285 | 240 |
| Short-term debt | 136 | 161 | 138 | 116 | 128 | 106 | 105 | 78 | 85 | 217 | 281 | 290 | 194 | 171 | 1.116 |
| Total debt | 1.230 | 1.196 | 1.183 | 1.057 | 959 | 854 | 799 | 698 | 673 | 642 | 664 | 631 | 524 | 456 | 1.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2022 | — | — |
AJ Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ChriCam ApS | Company | 33.3% | 50.0% | 2024 |
CKM kiropraktor ApS | Company | 25.0% | 15.0% | 2024 |
| Individual | 25.0% | 15.0% | 2023 | |
| Individual | 15.0% | 5.0% | 2023 | |
Krog-Meyer Holding A/S | Company | 100.0% | 100.0% | 1999 |
| Individual | 25.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Krog-Meyer | Management | 0 companies |
| August Jes Jørgensen | Management | 0 companies |