| Revenue | DKK 4,4M | -14% |
| EBITDA | DKK 1,3M | -27% |
| Net profit | DKK 938K | -22% |
| Total assets | DKK 13,7M | +11% |
| Equity | DKK 7,6M | +14% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.556 | 329 | 798 | 3.441 | 3.357 | 6.214 | 5.528 | 6.109 | 4.680 | 5.518 | 5.481 | 3.969 | 5.081 | 4.368 |
| Staff expenses | -1.472 | -1.437 | -1.110 | -1.431 | -2.108 | -3.044 | -3.906 | -4.051 | -4.353 | -5.225 | -4.580 | -3.818 | -3.245 | -3.023 |
| EBITDA | 84 | -1.108 | -312 | 2.011 | 1.249 | 3.054 | 1.622 | 2.058 | 327 | 293 | 886 | 137 | 1.836 | 1.345 |
| Depreciation & amort. | 171 | -151 | -100 | -233 | -279 | -183 | -206 | -492 | -620 | -606 | -479 | -405 | -144 | -41 |
| EBIT | -87 | -1.260 | -412 | 1.778 | 970 | 2.871 | 1.416 | 1.566 | -293 | -313 | 407 | -268 | 1.691 | 1.303 |
| Net financials | -151 | -141 | -119 | -116 | -42 | -152 | -125 | -129 | -82 | -82 | -90 | -113 | -145 | -101 |
| Profit before tax | -120 | -1.345 | -531 | 1.662 | 927 | 2.719 | 1.290 | 1.437 | -375 | -395 | 318 | -381 | 1.547 | 1.203 |
| Tax | 59 | 28 | -1 | -13 | 204 | 594 | 286 | 317 | -80 | -85 | 71 | -83 | 340 | 265 |
| Net profit | -179 | -1.373 | -529 | 1.675 | 723 | 2.126 | 1.004 | 1.120 | -295 | -310 | 246 | -298 | 1.206 | 938 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.922 | 4.058 | 5.292 | 6.174 | 6.920 | 11.236 | 13.526 | 13.298 | 12.993 | 11.630 | 12.791 | 10.545 | 12.369 | 13.702 |
| Equity | 362 | -1.011 | -540 | 1.135 | 1.858 | 3.983 | 4.988 | 6.107 | 5.813 | 5.503 | 5.749 | 5.451 | 6.658 | 7.596 |
| Long-term debt | 961 | 873 | 831 | 731 | 661 | 0 | 0 | 0 | 0 | 375 | 382 | 280 | 289 | 0 |
| Short-term debt | 1.571 | 4.196 | 5.001 | 4.308 | 4.350 | 7.253 | 8.538 | 7.168 | 7.181 | 5.751 | 6.651 | 4.814 | 5.422 | 6.107 |
| Total debt | 2.533 | 5.069 | 5.832 | 5.040 | 5.011 | 7.253 | 8.538 | 7.168 | 7.181 | 6.127 | 7.033 | 5.094 | 5.711 | 6.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2016 | — | — |
AG Founder | Founder | 2003 | — | — |
NS Management | Management | 2014 | — | — |
JS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.C. STAGE A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stage Pedersen | Management | 0 companies |
| Arne Grud Madsen | Founder | 0 companies |
| Niels Stage Pedersen | Management | 0 companies |
| Jeanette Stage Pedersen | Management | 0 companies |