| Revenue | DKK 7,4M | +38% |
| EBITDA | DKK 3M | +69% |
| Net profit | DKK 2,2M | +109% |
| Total assets | DKK 3,9M | +18% |
| Equity | DKK 2,9M | +73% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.018 | 3.907 | 3.540 | 3.613 | 2.966 | 2.969 | 2.645 | 2.982 | 2.786 | 2.914 | 3.601 | 5.370 | 7.391 |
| Staff expenses | -3.955 | -3.806 | -3.303 | -3.581 | -2.706 | -2.677 | -2.499 | -2.940 | -2.420 | -3.615 | -2.854 | -3.600 | -4.397 |
| EBITDA | 64 | 102 | 243 | 32 | 260 | 292 | 146 | 48 | 366 | -701 | 748 | 1.771 | 2.994 |
| Depreciation & amort. | 41 | 41 | 41 | 5 | -0 | -0 | -0 | 3 | -39 | -363 | -417 | -402 | -207 |
| EBIT | 23 | 61 | 202 | 27 | 260 | 292 | 146 | 45 | 327 | -1.064 | 330 | 1.368 | 2.786 |
| Net financials | -38 | -30 | -7 | -87 | -71 | -78 | -1 | -5 | -9 | -17 | -52 | -9 | 54 |
| Profit before tax | -15 | 31 | 188 | -60 | 189 | 215 | 145 | 40 | 318 | -1.081 | 278 | 1.360 | 2.841 |
| Tax | 8 | 9 | 60 | 5 | 53 | 67 | 27 | -17 | -27 | -221 | 41 | 304 | 631 |
| Net profit | -23 | 21 | 135 | -65 | 136 | 147 | 119 | 56 | 345 | -859 | 237 | 1.056 | 2.209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.374 | 2.008 | 2.793 | 2.257 | 1.932 | 2.113 | 1.567 | 1.487 | 2.669 | 3.335 | 2.562 | 3.257 | 3.852 |
| Equity | 261 | 283 | 418 | 353 | 488 | 636 | 754 | 311 | 1.509 | 649 | 887 | 1.656 | 2.865 |
| Long-term debt | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 0 | 0 |
| Short-term debt | 2.085 | 1.725 | 2.375 | 1.905 | 1.444 | 1.477 | 812 | 1.176 | 1.104 | 2.561 | 1.492 | 1.597 | 983 |
| Total debt | 2.112 | 1.725 | 2.375 | 1.905 | 1.444 | 1.477 | 812 | 1.176 | 1.104 | 2.561 | 1.625 | 1.597 | 983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MT Management | Management | 2014 | — | — |
LM Management | Management | 2008 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CECO HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
Oredson Holding ApS | Company | 25.0% | 25.0% | 2022 |
Lynov Mindak Holding ApS | Company | 25.0% | 25.0% | 2020 |
Fusionsselskabet 20200901 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lynov Mindak | Chief Executive Officer | 0 companies |
| Mark Thorsen | Management | 0 companies |
| Lars Mørch | Management | 0 companies |
| Jacob Nygaard Oredson | Chief Executive Officer | 0 companies |
| Christian Engelsen | Chairman | 0 companies |
| Kent Alexandar Marc Højlund | Board of Directors | 0 companies |