| Revenue | DKK 2,3M | -1% |
| EBITDA | DKK 362K | -8% |
| Net profit | DKK 267K | +9% |
| Total assets | DKK 5M | +2% |
| Equity | DKK 4,2M | +7% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.083 | 6.263 | 3.071 | 2.254 | 3.779 | 3.570 | 3.879 | 5.274 | 2.290 | 2.709 | 2.451 | 2.160 | 2.273 | 2.260 |
| Staff expenses | -1.907 | -2.178 | -2.369 | -2.208 | -3.048 | -2.813 | -3.426 | -4.751 | -2.269 | -1.732 | -1.561 | -1.635 | -1.802 | -1.897 |
| EBITDA | 176 | 732 | 701 | 45 | 731 | 757 | 453 | 523 | 21 | 977 | 890 | 415 | 392 | 362 |
| Depreciation & amort. | 150 | -124 | -24 | -8 | -0 | -0 | -156 | -228 | -228 | -112 | -0 | -0 | -0 | -9 |
| EBIT | 26 | 608 | 677 | 37 | 731 | 757 | 297 | 295 | -207 | 865 | 890 | 415 | 392 | 354 |
| Net financials | -23 | -20 | -25 | -30 | -34 | -24 | -62 | -99 | -64 | 169 | -370 | -94 | -77 | -15 |
| Profit before tax | 4 | 588 | 653 | 7 | 697 | 734 | 235 | 197 | -270 | 1.034 | 520 | 321 | 315 | 339 |
| Tax | 2 | 149 | 164 | 2 | 154 | 162 | 52 | 44 | -59 | 228 | 115 | 71 | 70 | 72 |
| Net profit | 1 | 439 | 489 | 5 | 543 | 572 | 183 | 153 | -211 | 806 | 405 | 250 | 245 | 267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.578 | 2.326 | 2.835 | 2.560 | 3.540 | 3.667 | 4.124 | 4.240 | 4.555 | 6.042 | 4.379 | 4.571 | 4.842 | 4.950 |
| Equity | 797 | 1.236 | 1.725 | 1.730 | 2.272 | 2.844 | 3.027 | 3.180 | 2.819 | 3.625 | 3.730 | 3.681 | 3.926 | 4.193 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 760 | 1.090 | 1.110 | 830 | 1.268 | 823 | 1.096 | 1.060 | 1.736 | 2.417 | 649 | 890 | 916 | 757 |
| Total debt | 760 | 1.090 | 1.110 | 830 | 1.268 | 823 | 1.096 | 1.060 | 1.736 | 2.417 | 649 | 890 | 916 | 757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2009 | — | — |
JC Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JCAB ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| John Christian Ankerstjerne Brinck | Management | 0 companies |