| Revenue | DKK 7M | -15% |
| EBITDA | DKK 284K | -82% |
| Net profit | DKK 87K | -92% |
| Total assets | DKK 10,6M | +5% |
| Equity | DKK 3,7M | -10% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.575 | 4.319 | 4.438 | 4.596 | 4.773 | 5.442 | 5.418 | 6.018 | 6.905 | 7.108 | 8.527 | 8.332 | 7.041 |
| Staff expenses | -2.455 | -3.822 | -3.874 | -4.001 | -4.348 | -5.180 | -4.737 | -5.556 | -6.266 | -5.939 | -7.532 | -6.731 | -6.756 |
| EBITDA | 120 | 497 | 564 | 594 | 425 | 262 | 680 | 462 | 639 | 1.169 | 995 | 1.601 | 284 |
| Depreciation & amort. | 75 | 28 | 21 | 23 | 32 | -98 | -105 | -103 | -152 | -69 | -12 | -35 | -12 |
| EBIT | 45 | 469 | 543 | 571 | 393 | 164 | 575 | 358 | 488 | 1.101 | 982 | 1.566 | 272 |
| Net financials | -34 | -78 | -104 | -61 | -51 | -141 | -110 | -58 | -142 | -117 | -20 | -88 | -161 |
| Profit before tax | 11 | 391 | 439 | 510 | 341 | 23 | 465 | 301 | 345 | 983 | 962 | 1.478 | 111 |
| Tax | 6 | 101 | 111 | 123 | 78 | 17 | 110 | 63 | 81 | 223 | 212 | 325 | 25 |
| Net profit | 5 | 289 | 328 | 386 | 263 | 6 | 354 | 238 | 264 | 760 | 751 | 1.153 | 87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.785 | 3.955 | 5.073 | 6.171 | 5.701 | 6.345 | 5.511 | 6.997 | 7.022 | 10.728 | 10.835 | 10.090 | 10.553 |
| Equity | 130 | 225 | 553 | 639 | 902 | 608 | 962 | 1.201 | 1.465 | 2.225 | 2.975 | 4.128 | 3.715 |
| Long-term debt | 245 | 245 | 245 | 245 | 456 | 407 | 355 | 316 | 290 | 291 | 310 | 338 | 369 |
| Short-term debt | 1.410 | 3.486 | 4.175 | 5.287 | 4.334 | 5.240 | 4.061 | 5.286 | 5.080 | 8.100 | 7.217 | 4.967 | 5.782 |
| Total debt | 1.655 | 3.730 | 4.420 | 5.532 | 4.790 | 5.647 | 4.417 | 5.602 | 5.370 | 8.391 | 7.526 | 5.304 | 6.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 2005 | — | — |
HC | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLC Styring ApS | Company | 100.0% | 100.0% | 2021 |
C-INVEST ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christiansen | Management | 0 companies |
| Hans Christian Nielsen | Audit | 0 companies |