| Revenue | DKK 190K | -453% |
| EBITDA | DKK -326K | +40% |
| Net profit | DKK -408K | +63% |
| Total assets | DKK 14,5M | -32% |
| Equity | DKK 14,4M | +97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -218 | 59 | 936 | 352 | 351 | 259 | 260 | 197 | 548 | 284 | 248 | 39 | -54 | 190 |
| Staff expenses | -0 | -0 | -302 | -487 | -464 | -464 | -467 | -569 | -456 | -422 | -423 | -522 | -492 | -426 |
| EBITDA | -218 | 59 | 570 | -270 | -112 | -202 | -207 | -371 | 92 | -196 | -175 | -482 | -545 | -326 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -90 | -97 | -164 | -97 | -195 | -115 | -90 | -90 | -90 | -65 |
| EBIT | -218 | 59 | 570 | -270 | -202 | -300 | -371 | -469 | -103 | -311 | -265 | -572 | -635 | -391 |
| Net financials | 0 | 9 | -164 | 7.755 | 9.858 | 26.729 | 366 | 711 | 1.486 | 7.167 | 3.485 | -1.291 | -701 | -129 |
| Profit before tax | -217 | 68 | 406 | 7.485 | 9.656 | 26.429 | -5 | 242 | 1.383 | 6.856 | 3.220 | -1.864 | -1.336 | -519 |
| Tax | -54 | 40 | 78 | -112 | -56 | -100 | -92 | -114 | -71 | 58 | -22 | -287 | -246 | -111 |
| Net profit | -163 | 27 | 328 | 7.598 | 9.713 | 26.530 | 87 | 356 | 1.454 | 6.798 | 3.242 | -1.577 | -1.090 | -408 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 948 | 2.077 | 8.442 | 11.916 | 31.150 | 9.873 | 10.655 | 12.434 | 19.613 | 23.214 | 21.726 | 21.154 | 14.479 |
| Equity | -36 | — | 320 | 7.917 | 11.330 | 30.060 | 8.647 | 9.003 | 10.457 | 13.255 | 16.497 | 8.420 | 7.330 | 14.448 |
| Long-term debt | 0 | 0 | 0 | 192 | 0 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 131 | 956 | 1.757 | 332 | 454 | 889 | 1.226 | 1.653 | 1.977 | 6.358 | 6.718 | 13.306 | 13.825 | 31 |
| Total debt | 131 | 956 | 1.757 | 524 | 585 | 1.090 | 1.226 | 1.653 | 1.977 | 6.358 | 6.718 | 13.306 | 13.825 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2009 | — | — |
AL Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJL HOLDING AF 3/10 2005 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Vestergaard-Andersen | Management | 0 companies |
| Anders Lyngholm | Management | 0 companies |