| Revenue | DKK 44,1M | +6% |
| EBITDA | DKK -401K | -112% |
| Net profit | DKK -466K | -118% |
| Total assets | DKK 8,7M | -23% |
| Equity | DKK -320K | -112% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.009 | 7.147 | 13.316 | 18.177 | 24.577 | 27.627 | 29.282 | 28.040 | 31.788 | 34.788 | 36.615 | 41.644 | 44.148 |
| Staff expenses | -3.287 | -5.230 | -9.392 | -13.787 | -18.488 | -25.517 | -25.528 | -28.156 | -26.746 | -28.665 | -34.059 | -38.285 | -44.549 |
| EBITDA | 722 | 1.917 | 3.924 | 4.390 | 6.089 | 2.110 | 3.754 | -115 | 5.027 | 6.105 | 2.989 | 3.359 | -401 |
| Depreciation & amort. | -55 | -61 | -30 | -2 | -15 | -52 | -83 | -82 | -86 | -82 | 217 | -0 | -0 |
| EBIT | 667 | 1.856 | 3.895 | 4.388 | 6.074 | 2.058 | 3.671 | -197 | 4.941 | 6.023 | 2.772 | 3.359 | -401 |
| Net financials | -45 | -8 | 1 | -28 | 9 | -4 | -30 | -20 | -42 | -38 | -62 | -55 | -143 |
| Profit before tax | 621 | 1.848 | 3.895 | 4.360 | 6.083 | 2.054 | 3.641 | -217 | 4.899 | 5.985 | 2.710 | 3.305 | -544 |
| Tax | 167 | 477 | 971 | 1.044 | 1.369 | 464 | 834 | -43 | 1.091 | 1.342 | 555 | 739 | -78 |
| Net profit | 454 | 1.371 | 2.925 | 3.316 | 4.714 | 1.590 | 2.806 | -173 | 3.808 | 4.643 | 2.155 | 2.565 | -466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.266 | 2.883 | 5.373 | 6.854 | 7.427 | 9.228 | 6.814 | 6.357 | 13.855 | 11.697 | 10.283 | 11.253 | 8.676 |
| Equity | 125 | 125 | 3.050 | 3.816 | 4.214 | 2.392 | 931 | -48 | 2.835 | 3.378 | 2.533 | 2.746 | -320 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 1.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.138 | 2.755 | 2.323 | 3.038 | 3.212 | 5.653 | 5.869 | 6.397 | 11.017 | 8.319 | 7.749 | 8.507 | 8.995 |
| Total debt | 1.138 | 2.755 | 2.323 | 3.038 | 3.212 | 6.825 | 5.869 | 6.397 | 11.017 | 8.319 | 7.749 | 8.507 | 8.995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CK HOLDING AF 8-8-2007 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Juliet Kristensen | Management | 0 companies |
| Carsten Alexander Lindschmidt | Chairman | 0 companies |