| Revenue | DKK -14K | +4% |
| EBITDA | DKK -14K | -4% |
| Net profit | DKK 7,1M | +32% |
| Total assets | DKK 58M | -10% |
| Equity | DKK 58M | +9% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -14 | -15 | -15 | -23 | -11 | -15 | -9 | -11 | -11 | -12 | -12 | -13 | -13 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -14 | -15 | -15 | -23 | -11 | -15 | -9 | -11 | -11 | -12 | -12 | -13 | -13 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -14 | -15 | -15 | -23 | -11 | -15 | -9 | -11 | -11 | -12 | -12 | -13 | -13 | -14 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.354 | 2.970 | 3.531 | 4.446 | 5.116 | 5.338 | 4.639 | 3.932 | 6.140 | 7.576 | 7.715 | 8.049 | 5.387 | 7.144 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 2.341 | 2.955 | 3.516 | 4.423 | 5.105 | 5.323 | 4.630 | 3.921 | 6.129 | 7.564 | 7.702 | 8.036 | 5.374 | 7.130 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 22 | -36 | -43 | -29 | -31 | -32 | -16 | -12 | -17 | -9 | -28 | -17 | -6 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 2.339 | 2.934 | 3.552 | 4.465 | 5.134 | 5.354 | 4.662 | 3.937 | 6.140 | 7.581 | 7.711 | 8.064 | 5.391 | 7.136 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.458 | 22.178 | 23.186 | 26.436 | 28.028 | 30.982 | 31.761 | 32.382 | 38.585 | 44.761 | 52.594 | 60.878 | 64.133 | 58.015 |
| Equity | — | — | — | — | — | — | — | — | — | — | 21.448 | 22.042 | 17.595 | 21.060 | 24.194 | 27.048 | 29.210 | 29.347 | 35.088 | 40.669 | 46.380 | 51.944 | 53.335 | 57.971 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 135 | 5.591 | 5.375 | 3.834 | 3.934 | 2.551 | 3.035 | 3.497 | 4.092 | 6.214 | 8.934 | 10.798 | 44 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 135 | 5.591 | 5.375 | 3.834 | 3.934 | 2.551 | 3.035 | 3.497 | 4.092 | 6.214 | 8.934 | 10.798 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2001 | — | — |
JM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARSTEN BONDERUP INVEST ApS | Company | 50.0% | 50.0% | 2014 |
PER JAKOBSEN INVEST ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Aaen Bonderup | Management | 0 companies |
| Jesper Maibom | Management | 0 companies |
| Per Jakobsen | Board of Directors | 0 companies |