| Revenue | DKK 807K | +123% |
| EBITDA | DKK 250K | +336% |
| Net profit | DKK 162K | +648% |
| Total assets | DKK 506K | +69% |
| Equity | DKK 233K | +92% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 355 | 1.097 | 537 | 958 | 1.026 | 1.093 | 1.203 | 859 | 740 | 854 | 217 | 307 | 362 | 807 |
| Staff expenses | -309 | -972 | -513 | -682 | -833 | -957 | -1.060 | -839 | -757 | -811 | -282 | -268 | -304 | -557 |
| EBITDA | 46 | 125 | 25 | 276 | 193 | 136 | 143 | 20 | -17 | 43 | -65 | 39 | 57 | 250 |
| Depreciation & amort. | -8 | -8 | -18 | -21 | -21 | -18 | -21 | -14 | -11 | -11 | -5 | -3 | -0 | -0 |
| EBIT | 38 | 117 | 7 | 255 | 172 | 118 | 122 | 6 | -28 | 32 | -71 | 36 | 57 | 250 |
| Net financials | -3 | -3 | -3 | -2 | -6 | -6 | -6 | -3 | -3 | -4 | -3 | -6 | -4 | -5 |
| Profit before tax | 35 | 113 | 4 | 253 | 166 | 112 | 116 | 3 | -31 | 28 | -74 | 30 | 54 | 246 |
| Tax | 0 | -0 | -0 | 44 | 47 | 36 | 37 | 12 | 2 | 15 | 2 | 27 | 32 | 84 |
| Net profit | 35 | 113 | 4 | 208 | 120 | 76 | 79 | -9 | -33 | 13 | -76 | 3 | 22 | 162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 | 766 | 414 | 568 | 770 | 548 | 689 | 426 | 1.047 | 573 | 247 | 301 | 299 | 506 |
| Equity | 223 | 336 | 340 | 449 | 467 | 440 | 413 | 296 | 155 | 172 | 96 | 99 | 121 | 233 |
| Long-term debt | 0 | 0 | 0 | 44 | 49 | 36 | 29 | 10 | 3 | 15 | 1 | 28 | 35 | 83 |
| Short-term debt | 147 | 429 | 73 | 75 | 254 | 72 | 247 | 119 | 889 | 387 | 150 | 174 | 143 | 190 |
| Total debt | 147 | 429 | 73 | 119 | 303 | 108 | 276 | 130 | 892 | 401 | 151 | 201 | 178 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2006 | — | — |
HG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
TF Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAPICE ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Skov Boehm-Baggesen | Founder | 0 companies |
| Hans-Ulrik Gerdes | Chief Executive Officer | 0 companies |
| Thomas Funch-Hansen | Founder | 0 companies |