| Revenue | DKK 18,9M | +8% |
| EBITDA | DKK 11M | +6% |
| Net profit | DKK 2,3M | -15% |
| Total assets | DKK 28M | +25% |
| Equity | DKK 4,9M | -6% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.298 | 6.938 | 8.194 | 11.468 | 14.231 | 13.853 | 16.370 | 13.224 | 9.353 | 9.369 | 12.138 | 13.282 | 17.460 | 18.920 |
| Staff expenses | -4.508 | -4.925 | -5.347 | -6.437 | -7.513 | -7.820 | -9.400 | -7.816 | -7.340 | -5.957 | -6.008 | -6.669 | -7.087 | -7.892 |
| EBITDA | 2.790 | 2.014 | 2.847 | 5.031 | 6.718 | 6.033 | 6.970 | 5.408 | 2.013 | 3.412 | 6.130 | 6.613 | 10.373 | 11.028 |
| Depreciation & amort. | -344 | -399 | -386 | -407 | -255 | -298 | -254 | -295 | -923 | -3.102 | -4.912 | -4.584 | -6.479 | -7.545 |
| EBIT | 2.446 | 1.615 | 2.461 | 4.624 | 6.463 | 5.735 | 6.717 | 5.113 | 1.090 | 310 | 1.217 | 2.029 | 3.895 | 3.483 |
| Net financials | -29 | -51 | -29 | -36 | 7 | -18 | -66 | -49 | -81 | -81 | -119 | -204 | -437 | -555 |
| Profit before tax | 2.417 | 1.564 | 2.433 | 4.588 | 6.470 | 5.717 | 6.650 | 5.064 | 1.009 | 229 | 1.098 | 1.825 | 3.458 | 2.928 |
| Tax | 627 | 405 | 614 | 1.097 | 1.448 | 1.280 | 1.482 | 1.124 | 223 | 51 | 249 | 407 | 782 | 658 |
| Net profit | 1.790 | 1.159 | 1.818 | 3.491 | 5.022 | 4.436 | 5.168 | 3.940 | 786 | 178 | 849 | 1.418 | 2.676 | 2.271 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.269 | 9.363 | 12.501 | 23.441 | 19.167 | 24.205 | 21.684 | 12.859 | 12.954 | 16.959 | 15.737 | 25.388 | 22.407 | 28.045 |
| Equity | 2.822 | 2.231 | 2.950 | 4.641 | 6.163 | 5.599 | 6.367 | 5.206 | 3.492 | 3.670 | 4.520 | 3.938 | 5.214 | 4.885 |
| Long-term debt | 606 | 391 | 226 | 30 | -64 | -64 | -100 | 71 | 1.835 | 4.025 | 1.545 | 6.162 | 2.507 | 7.599 |
| Short-term debt | 6.788 | 6.702 | 9.318 | 18.800 | 12.940 | 18.543 | 15.218 | 7.480 | 7.340 | 9.179 | 9.660 | 15.288 | 14.686 | 15.561 |
| Total debt | 7.395 | 7.093 | 9.544 | 18.800 | 12.940 | 18.543 | 15.218 | 7.551 | 9.175 | 13.203 | 11.205 | 21.450 | 17.193 | 23.160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CITY MOBIL HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
CLICH Holding ApS | Company | 10.0% | 10.0% | 2015 |
City Mobil People ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Folmer-Jensen | Management | 0 companies |
| Aage Folmer-Jensen | Board of Directors | 0 companies |
| Casper Christian Thodsen | Board of Directors | 0 companies |
| Jørn Uffe Bonnesen | Chairman | 0 companies |
| Flemming Torben Heden Knudsen | Chairman | 0 companies |
| Anne-Grethe Billenstein | Board of Directors | 0 companies |
| Leif Vestergaard | Chairman | 0 companies |