| Revenue | DKK 2M | +19% |
| EBITDA | DKK -17K | -112% |
| Net profit | DKK -22K | -123% |
| Total assets | DKK 1,6M | +17% |
| Equity | DKK 778K | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 436 | 528 | 511 | 1.011 | 2.782 | 2.354 | 2.301 | 2.066 | 1.226 | 888 | 1.349 | 1.690 | 2.009 |
| Staff expenses | -376 | -380 | -379 | -374 | -627 | -1.450 | -1.253 | -1.783 | -1.512 | -1.251 | -710 | -1.025 | -1.543 | -2.026 |
| EBITDA | 78 | 56 | 149 | 137 | 384 | 1.332 | 1.100 | 518 | 554 | -25 | 103 | 324 | 147 | -17 |
| Depreciation & amort. | 19 | -17 | 57 | 57 | 70 | -70 | -74 | -100 | -105 | -105 | -54 | -0 | -2 | -4 |
| EBIT | 59 | 38 | 92 | 80 | 313 | 1.262 | 1.026 | 418 | 448 | -131 | 49 | 324 | 146 | -22 |
| Net financials | -18 | -18 | -23 | -21 | -8 | -6 | -41 | -28 | -20 | -13 | -15 | -17 | -22 | -5 |
| Profit before tax | 41 | 20 | 70 | 58 | 306 | 1.256 | 985 | 390 | 429 | -144 | 33 | 307 | 124 | -26 |
| Tax | 10 | 2 | 19 | 15 | 67 | 276 | 219 | 87 | 95 | -20 | -0 | 63 | 28 | -4 |
| Net profit | 30 | 19 | 51 | 43 | 239 | 979 | 766 | 303 | 334 | -124 | 33 | 243 | 95 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 553 | 445 | 501 | 718 | 2.473 | 3.275 | 2.144 | 1.929 | 1.717 | 1.098 | 1.715 | 1.373 | 1.602 |
| Equity | -37 | -19 | 33 | 76 | 315 | 1.087 | 1.067 | 919 | 752 | 428 | 461 | 705 | 800 | 778 |
| Long-term debt | 0 | 136 | 73 | 54 | 34 | 0 | 364 | 272 | 177 | 121 | 81 | 83 | 86 | 89 |
| Short-term debt | 424 | 435 | 339 | 372 | 370 | 1.386 | 1.823 | 932 | 980 | 1.168 | 556 | 926 | 483 | 735 |
| Total debt | 424 | 571 | 412 | 425 | 403 | 1.386 | 2.187 | 1.205 | 1.157 | 1.289 | 636 | 1.010 | 569 | 824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Founder | Founder | 2009 | — | — |
KJ Management | Management | 2020 | — | — |
FJ Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ReTec Group Holding ApS | Company | 66.7% | 66.7% | 2025 |
CMSF Holding ApS | Company | 25.0% | 25.0% | 2025 |
Flemming Schou Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lindstrøm Due Buch | Founder | 0 companies |
| Kjeld Jensen | Management | 0 companies |
| Flemming Juul Schou | Management | 0 companies |