| Revenue | DKK 303K | +209% |
| EBITDA | DKK 303K | +209% |
| Net profit | DKK 472K | +4854% |
| Total assets | DKK 1,1M | -48% |
| Equity | DKK -60K | -109% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 61 | 118 | 85 | 101 | 106 | 90 | 103 | 108 | 94 | 123 | 83 | 98 | 303 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 43 | 92 | 67 | 85 | 85 | 80 | 91 | 97 | 94 | 123 | 83 | 98 | 303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -18 | -18 | -0 |
| EBIT | 62 | 43 | 92 | 67 | 85 | 85 | 80 | 91 | 97 | 94 | 105 | 65 | 80 | 303 |
| Net financials | -94 | -121 | -102 | -48 | -40 | -47 | -47 | -62 | -52 | -43 | -52 | -58 | -68 | -63 |
| Profit before tax | -31 | -78 | -10 | 19 | 45 | 38 | 33 | 29 | 45 | 50 | 53 | 7 | 12 | 240 |
| Tax | 62 | -9 | -235 | 7 | 64 | 44 | 7 | 7 | 120 | 11 | 12 | 5 | 3 | -232 |
| Net profit | -94 | -69 | 220 | 12 | -19 | -6 | 26 | 22 | -74 | 39 | 41 | 2 | 10 | 472 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.617 | 2.561 | 1.674 | 1.566 | 1.577 | 1.516 | 1.522 | 1.531 | 2.026 | 2.036 | 2.037 | 2.017 | 2.018 | 1.052 |
| Equity | 398 | 269 | 112 | 124 | 105 | 70 | 95 | 118 | 539 | 578 | 619 | 621 | 631 | -60 |
| Long-term debt | 929 | 887 | 712 | 689 | 642 | 634 | 596 | 564 | 531 | 499 | 474 | 444 | 427 | 598 |
| Short-term debt | 1.011 | 1.140 | 740 | 645 | 666 | 665 | 683 | 703 | 701 | 703 | 692 | 703 | 716 | 514 |
| Total debt | 1.940 | 2.027 | 1.453 | 1.333 | 1.308 | 1.299 | 1.279 | 1.267 | 1.231 | 1.202 | 1.166 | 1.147 | 1.143 | 1.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Founder | Founder | 2002 | — | — |
HC | Audit | 2002 | — | — |
KE Management | Management | 2006 | — | — |
KG Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMT HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| CHANCESTONE LIMITED | Founder | 0 companies |
| Henning Carsten Schmidt | Audit | 0 companies |
| Kai Evald Kjær Hansen | Management | 0 companies |
| Klaus Garde Nielsen | Management | 0 companies |