| Revenue | DKK 954K | +30% |
| EBITDA | DKK 954K | +30% |
| Net profit | DKK 653K | +245% |
| Total assets | DKK 16,7M | +3% |
| Equity | DKK 13M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.210 | 1.228 | 1.217 | 1.230 | 1.337 | 920 | 873 | 897 | 919 | 947 | 819 | 736 | 954 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 838 | 609 | 673 | 611 | 1.013 | 920 | 873 | 897 | 919 | 947 | 819 | 736 | 954 |
| Depreciation & amort. | 216 | -0 | -0 | -0 | -218 | -218 | -218 | 218 | 218 | 236 | -310 | -310 | -310 |
| EBIT | 622 | 609 | 673 | 611 | 795 | 702 | 655 | 679 | 701 | 712 | 510 | 426 | 644 |
| Net financials | -409 | -446 | -381 | -435 | -237 | -111 | -90 | -61 | -41 | -20 | -11 | -9 | 18 |
| Profit before tax | 212 | 163 | 292 | 176 | 558 | 591 | 566 | 618 | 660 | 2.101 | 499 | 417 | 662 |
| Tax | 53 | -370 | 70 | 44 | 119 | 135 | 124 | 136 | 145 | 462 | 110 | 228 | 10 |
| Net profit | 159 | 533 | 222 | 132 | 440 | 456 | 441 | 482 | 515 | 1.639 | 389 | 189 | 653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.230 | 20.789 | 19.752 | 20.379 | 17.202 | 16.352 | 15.834 | 15.053 | 15.029 | 16.099 | 16.384 | 16.175 | 16.710 |
| Equity | 6.919 | 7.452 | 7.674 | 7.806 | 8.246 | 8.702 | 9.143 | 9.625 | 10.140 | 11.779 | 12.168 | 12.357 | 13.010 |
| Long-term debt | 353 | 356 | 343 | 366 | 346 | 341 | 429 | 368 | 410 | 418 | 430 | 418 | 398 |
| Short-term debt | 9.327 | 9.808 | 8.610 | 9.124 | 5.568 | 4.316 | 3.316 | 2.162 | 1.628 | 793 | 743 | 289 | 395 |
| Total debt | 9.681 | 10.164 | 8.953 | 9.490 | 5.914 | 4.657 | 3.745 | 2.530 | 2.039 | 1.211 | 1.174 | 708 | 793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Founder | Founder | 2004 | — | — |
CB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBS HOLDING I ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Glyb | Founder | 0 companies |
| Carsten Bjerregaard Svendsen | Management | 0 companies |