| Revenue | DKK 806K | +47% |
| EBITDA | DKK -165K | +54% |
| Net profit | DKK -222K | +46% |
| Total assets | DKK 4,7M | -13% |
| Equity | DKK 864K | -20% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.751 | 1.612 | 1.232 | 713 | 1.532 | 1.473 | 1.669 | 1.561 | 1.400 | 1.532 | 1.458 | 1.033 | 549 | 806 |
| Staff expenses | -1.163 | -1.265 | -1.729 | -1.664 | -1.439 | -1.398 | -1.369 | -906 | -658 | -618 | -474 | -666 | -909 | -970 |
| EBITDA | 588 | 347 | -497 | -950 | 93 | 76 | 299 | 655 | 742 | 914 | 983 | 367 | -359 | -165 |
| Depreciation & amort. | -120 | -120 | -221 | -87 | -18 | -53 | -76 | -48 | -32 | -32 | -82 | -143 | -68 | -68 |
| EBIT | 468 | 227 | -718 | -1.038 | 75 | 23 | 223 | 607 | 710 | 882 | 901 | 224 | -427 | -233 |
| Net financials | -86 | -58 | -77 | -88 | -80 | -75 | -54 | -55 | -30 | -36 | -132 | -42 | -92 | -49 |
| Profit before tax | 382 | 169 | -795 | -1.125 | -5 | -53 | 169 | 552 | 680 | 846 | 769 | 182 | -519 | -282 |
| Tax | 97 | 43 | -189 | -262 | 1 | -11 | 38 | 122 | 150 | 187 | 169 | 41 | -112 | -60 |
| Net profit | 285 | 126 | -606 | -863 | -6 | -42 | 132 | 430 | 530 | 659 | 600 | 141 | -407 | -222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.771 | 2.711 | 2.953 | 3.189 | 3.476 | 3.177 | 3.513 | 4.252 | 4.430 | 5.348 | 5.976 | 6.897 | 5.426 | 4.720 |
| Equity | 258 | 384 | -89 | 248 | 243 | 201 | 333 | 763 | 1.293 | 1.951 | 2.552 | 2.693 | 1.086 | 864 |
| Long-term debt | 250 | 32 | 67 | 50 | 39 | 35 | 974 | 1.197 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.250 | 2.324 | 3.042 | 2.941 | 3.233 | 2.976 | 3.180 | 3.490 | 3.137 | 3.396 | 3.424 | 4.204 | 4.340 | 3.856 |
| Total debt | 2.500 | 2.324 | 3.042 | 2.941 | 3.233 | 2.976 | 3.180 | 3.490 | 3.137 | 3.396 | 3.424 | 4.204 | 4.340 | 3.856 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 1999 | — | — |
BA Founder | Founder | 1999 | — | — |
CL Management | Management | 1999 | — | — |
NJ Management | Management | 2011 | — | — |
JM Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAGNOTTE HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
COMPAGNIA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jensen-Sondrup | Audit | 0 companies |
| Bent Andersen | Founder | 0 companies |
| Carsten Lebrecht | Management | 0 companies |
| Niels Jacob Mortensen | Management | 0 companies |
| Jens Mortensen | Management | 0 companies |