| Revenue | DKK 8,2M | +11% |
| EBITDA | DKK 1,5M | +24% |
| Net profit | DKK 1,1M | +20% |
| Total assets | DKK 3,5M | +9% |
| Equity | DKK 2,4M | +6% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.339 | 850 | 766 | 1.478 | 1.591 | 2.302 | 2.777 | 6.424 | 6.990 | 7.964 | 6.996 | 7.413 | 8.250 |
| Staff expenses | -1.081 | -865 | -798 | -904 | -1.364 | -1.929 | -2.474 | -4.726 | -5.886 | -6.605 | -5.984 | -6.195 | -6.739 |
| EBITDA | 232 | -47 | -61 | 574 | 296 | 374 | 303 | 1.698 | 1.105 | 1.359 | 1.011 | 1.218 | 1.510 |
| Depreciation & amort. | -0 | -0 | -0 | -107 | 34 | -50 | -55 | -50 | -52 | -40 | -38 | -33 | -50 |
| EBIT | 232 | -47 | -61 | 467 | 262 | 324 | 248 | 1.648 | 1.053 | 1.319 | 974 | 1.186 | 1.460 |
| Net financials | -20 | -19 | -14 | -31 | -20 | -11 | -8 | -13 | -22 | -18 | 2 | 22 | -10 |
| Profit before tax | 212 | -66 | -75 | 436 | 242 | 313 | 240 | 1.635 | 1.031 | 1.301 | 975 | 1.207 | 1.450 |
| Tax | 56 | -15 | -17 | 102 | 60 | 71 | 55 | 362 | 228 | 289 | 219 | 267 | 324 |
| Net profit | 156 | -51 | -58 | 334 | 181 | 242 | 185 | 1.273 | 803 | 1.012 | 756 | 940 | 1.127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 769 | 473 | 512 | 662 | 665 | 908 | 1.085 | 1.924 | 3.614 | 2.432 | 2.784 | 3.178 | 3.469 |
| Equity | — | 142 | 83 | 318 | 261 | 299 | 379 | 1.402 | 1.905 | 1.667 | 2.123 | 2.246 | 2.373 |
| Long-term debt | 186 | 61 | 19 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 376 | 270 | 410 | 330 | 372 | 579 | 689 | 485 | 1.699 | 757 | 659 | 888 | 1.058 |
| Total debt | 561 | 331 | 429 | 344 | 372 | 579 | 689 | 502 | 1.699 | 757 | 659 | 888 | 1.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2008 | — | — |
FK Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DLTC Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dikla Carmi | Management | 0 companies |
| Flemming Kurt Schou | Founder | 0 companies |