| Revenue | DKK -184K | -108% |
| EBITDA | DKK -328K | +15% |
| Net profit | DKK -285K | +40% |
| Total assets | DKK 2,7M | -38% |
| Equity | DKK 2,5M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.912 | 4.626 | 3.207 | 3.115 | 3.368 | 3.168 | 3.059 | 2.855 | 2.126 | 2.266 | 2.379 | -184 |
| Staff expenses | -1.307 | -1.337 | -1.370 | -1.511 | -1.530 | -1.547 | -1.753 | -2.139 | -2.153 | -2.156 | -2.767 | -157 |
| EBITDA | 1.605 | 3.289 | 1.877 | 1.604 | 1.838 | 1.621 | 1.307 | 716 | -27 | 110 | -388 | -328 |
| Depreciation & amort. | 360 | -0 | 20 | -0 | -0 | -0 | 0 | -40 | -40 | -40 | -40 | 7 |
| EBIT | 1.245 | 3.289 | 1.857 | 1.604 | 1.838 | 1.621 | 1.307 | 676 | -67 | 70 | -428 | -334 |
| Net financials | -486 | -933 | -557 | 109 | 71 | -20 | -84 | -81 | -32 | -13 | -48 | -14 |
| Profit before tax | 760 | 2.356 | 1.301 | 1.713 | 1.908 | 1.601 | 1.223 | 594 | -99 | 57 | -476 | -348 |
| Tax | 301 | 876 | 461 | 450 | 422 | 355 | 271 | 779 | -20 | 14 | -2 | -64 |
| Net profit | 458 | 1.480 | 839 | 1.263 | 1.486 | 1.246 | 952 | -185 | -79 | 43 | -474 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.593 | 9.187 | 10.182 | 7.542 | 8.521 | 8.946 | 9.078 | 8.307 | 7.400 | 6.536 | 4.315 | 2.654 |
| Equity | 6.540 | 7.862 | 9.029 | 6.792 | 5.579 | 4.825 | 5.777 | 5.592 | 5.513 | 5.556 | 2.782 | 2.497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.054 | 1.325 | 1.153 | 750 | 2.942 | 4.121 | 3.301 | 2.706 | 1.887 | 978 | 1.533 | 157 |
| Total debt | 3.054 | 1.325 | 1.153 | 750 | 2.942 | 4.121 | 3.301 | 2.706 | 1.887 | 978 | 1.533 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2023 | — | — |
TL Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CILLUS HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Haagelund Krejsbøl | Management | 0 companies |
| Torben Lund Hansen | Management | 0 companies |
| Michael Mardahl Amstrup | Chairman | 0 companies |
| Jørgen Lustrup Krejsbøl | Chairman | 0 companies |
| Ejvind Rubæk Hansen | Board of Directors | 0 companies |