| Revenue | DKK 8,8M | -11% |
| EBITDA | DKK 2M | -29% |
| Net profit | DKK 1,5M | -28% |
| Total assets | DKK 8,1M | -40% |
| Equity | DKK 5M | -9% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.191 | 9.847 | 11.182 | 10.011 | 8.744 | 9.681 | 7.712 | 7.236 | 6.473 | 9.206 | 11.716 | 10.327 | 9.974 | 8.839 |
| Staff expenses | -8.101 | -8.420 | -10.248 | -9.225 | -7.428 | -7.873 | -6.960 | -6.685 | -6.031 | -7.975 | -7.399 | -7.051 | -7.207 | -6.873 |
| EBITDA | 90 | 1.427 | 934 | 786 | 1.316 | 1.808 | 752 | 551 | 442 | 1.231 | 4.317 | 3.276 | 2.767 | 1.966 |
| Depreciation & amort. | -18 | -7 | -16 | -20 | -22 | -22 | -24 | -19 | -16 | -23 | -28 | -28 | -42 | -38 |
| EBIT | 72 | 1.420 | 918 | 766 | 1.293 | 1.786 | 728 | 532 | 426 | 1.208 | 4.289 | 3.248 | 2.725 | 1.928 |
| Net financials | -25 | -14 | -27 | -26 | -39 | -45 | -79 | -62 | -84 | -40 | -53 | -18 | 6 | 50 |
| Profit before tax | 47 | 1.406 | 891 | 740 | 1.254 | 1.741 | 649 | 470 | 366 | 1.170 | 4.248 | 3.230 | 2.731 | 1.978 |
| Tax | 12 | 356 | 222 | 177 | 287 | 387 | 148 | 99 | 83 | 262 | 940 | 722 | 607 | 442 |
| Net profit | 35 | 1.050 | 669 | 563 | 968 | 1.354 | 500 | 371 | 284 | 908 | 3.308 | 2.508 | 2.124 | 1.536 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.056 | 6.733 | 5.687 | 5.541 | 6.253 | 8.524 | 9.106 | 6.745 | 6.015 | 9.369 | 17.330 | 9.889 | 13.451 | 8.074 |
| Equity | 964 | 1.214 | 1.883 | 2.246 | 2.994 | 4.127 | 3.628 | 3.598 | 3.282 | 3.990 | 6.498 | 5.296 | 5.420 | 4.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.092 | 5.470 | 3.802 | 3.287 | 3.156 | 4.254 | 5.283 | 2.826 | 2.616 | 5.104 | 10.634 | 4.232 | 7.725 | 2.659 |
| Total debt | 2.092 | 5.470 | 3.802 | 3.287 | 3.156 | 4.254 | 5.283 | 2.989 | 2.616 | 5.104 | 10.634 | 4.232 | 7.725 | 2.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2002 | — | — |
AH Management | Management | 2002 | — | — |
HB Audit | Audit | 2002 | — | — |
KC Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
OT Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET MARTIN MADSEN ApS | Company | 50.0% | 50.0% | 2023 |
HOLDINGSELSKABET KURT CHRISTENSEN ApS | Company | 50.0% | 50.0% | 2023 |
CIRKOM HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Nickie Sølling Hansen | Management | 0 companies |
| Annemette Heller | Management | 0 companies |
| Helle Berit Geer | Audit | 0 companies |
| Kurt Christensen | Chief Executive Officer | 0 companies |
| Ole Toftegaard Madsen | Management | 0 companies |
| Jesper Kjærulff | Board of Directors | 0 companies |
| Bettina Christensen | Board of Directors | 0 companies |
| Frants Dalgaard-Knudsen | Board of Directors | 0 companies |
| Martin Næstrup Madsen | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |
| Anker Buurgaard Lionett | Chairman | 0 companies |