| Revenue | DKK 7,3M | +26% |
| EBITDA | DKK 1,9M | +30% |
| Net profit | DKK 5,4M | -15% |
| Total assets | DKK 17,2M | -2% |
| Equity | DKK 8,5M | -7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 57 | 49 | -158 | -14 | -20 | -10 | -28 | 1.634 | 4.861 | 5.810 | 7.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.512 | -3.521 | -4.388 | -5.491 |
| EBITDA | -12 | 57 | 49 | -15 | -14 | -20 | -10 | -28 | 122 | 1.341 | 1.422 | 1.851 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -8 | -10 | -3 |
| EBIT | -12 | 57 | 49 | -15 | -14 | -20 | -10 | -28 | 116 | 1.333 | 1.412 | 1.848 |
| Net financials | 134 | 71 | 63 | -172 | 19 | 2.326 | 499 | 732 | 2.562 | 3.572 | 5.184 | 3.893 |
| Profit before tax | 122 | 58 | 49 | -187 | 64 | 2.306 | 488 | 704 | 2.678 | 4.905 | 6.596 | 5.741 |
| Tax | -0 | -0 | -0 | -1 | -0 | -4 | -1 | -0 | -66 | -20 | 248 | 377 |
| Net profit | 122 | 58 | 49 | -186 | 64 | 2.310 | 489 | 704 | 2.744 | 4.926 | 6.348 | 5.365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 435 | 442 | 492 | 1.266 | 1.291 | 3.501 | 10.136 | 10.519 | 15.432 | 18.683 | 17.583 | 17.156 |
| Equity | 332 | 430 | 479 | 253 | 1.277 | 3.487 | 2.927 | 2.631 | 4.874 | 6.800 | 9.148 | 8.512 |
| Long-term debt | 90 | 0 | 0 | 1.000 | 0 | 0 | 3.600 | 0 | 66 | 67 | 68 | 70 |
| Short-term debt | 13 | 13 | 13 | 13 | 14 | 14 | 3.610 | 7.889 | 10.493 | 11.816 | 8.367 | 8.574 |
| Total debt | 103 | 13 | 13 | 1.013 | 14 | 14 | 7.210 | 7.889 | 10.558 | 11.883 | 8.435 | 8.644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2006 | — | — |
JA Management | Management | 2006 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Context& A/S | Company | 100.0% | 100.0% | 2024 |
CKM CONSULTING ApS | Company | 20.0% | 20.0% | 2024 |
Anjep Holding ApS | Company | 5.0% | 5.0% | 2024 |
JSAG Invest ApS | Company | 5.0% | 5.0% | 2024 |
HASSE CHRISTENSEN HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
MGN Holding af 2023 ApS | Company | 5.0% | 5.0% | 2023 |
WAIT ApS | Company | 20.0% | 20.0% | 2011 |
P.E. HOLDING HOLBÆK ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claes Stig Ruø Jensen | Management | 0 companies |
| Jan Abildgaard | Management | 0 companies |
| Morten Viggo Skovby | Chief Executive Officer | 0 companies |
| Marc Henri Antoine Marie Grasso | Board of Directors | 0 companies |
| Per Erland | Chairman | 0 companies |
| Jean Yves Charlier | Chairman | 0 companies |
| John Sejer Nielsen | Board of Directors | 0 companies |
| Helle Sasser Hofmeister | Board of Directors | 0 companies |