| Revenue | DKK 867K | +19% |
| EBITDA | DKK 898K | +23% |
| Net profit | DKK 706K | +10% |
| Total assets | DKK 3,1M | +17% |
| Equity | DKK 1,7M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 574 | 321 | 564 | 493 | 511 | 585 | 680 | 776 | 1.015 | 1.088 | 1.092 | 1.469 | 729 | 867 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 573 | 321 | 564 | 493 | 511 | 585 | 680 | 776 | 1.015 | 1.088 | 1.092 | 1.490 | 729 | 898 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 573 | 321 | 564 | 493 | 511 | 585 | 680 | 776 | 1.015 | 1.088 | 1.092 | 1.490 | 729 | 898 |
| Net financials | -29 | 0 | 36 | 37 | 24 | 55 | 47 | 46 | 60 | 68 | 83 | 64 | 96 | 8 |
| Profit before tax | 545 | 321 | 600 | 530 | 535 | 640 | 727 | 821 | 1.075 | 1.157 | 1.176 | 1.554 | 825 | 906 |
| Tax | 143 | 10 | 147 | 125 | 118 | 141 | 160 | 181 | 236 | 254 | 259 | 342 | 182 | 199 |
| Net profit | 401 | 311 | 453 | 405 | 418 | 499 | 567 | 640 | 838 | 902 | 917 | 1.212 | 644 | 706 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.932 | 948 | 1.542 | 1.599 | 1.737 | 2.277 | 2.256 | 2.801 | 3.196 | 3.206 | 3.660 | 5.802 | 2.637 | 3.077 |
| Equity | 712 | 242 | 695 | 648 | 660 | 742 | 810 | 883 | 1.081 | 1.145 | 1.159 | 1.454 | 1.473 | 1.680 |
| Long-term debt | 0 | 0 | 0 | 147 | 118 | 141 | 160 | 181 | 236 | 254 | 259 | 342 | 182 | 199 |
| Short-term debt | 1.220 | 705 | 848 | 804 | 959 | 1.394 | 1.286 | 1.738 | 1.879 | 1.807 | 2.242 | 4.005 | 982 | 1.198 |
| Total debt | 1.220 | 705 | 848 | 951 | 1.077 | 1.535 | 1.446 | 1.918 | 2.115 | 2.061 | 2.501 | 4.347 | 1.164 | 1.397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2008 | — | — |
JK Management | Management | 2006 | — | — |
JP Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBF SCANDINAVIA ApS | Company | 50.0% | 50.0% | 2011 |
MSP HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Windstrup Jensen | Management | 0 companies |
| Jesper Krogsgaard Mann | Management | 0 companies |
| Jørgen Pedersen | Founder | 0 companies |