| Revenue | DKK 2,4M | -35% |
| EBITDA | DKK 1,6M | -21% |
| Net profit | DKK 855K | -27% |
| Total assets | DKK 4,4M | +20% |
| Equity | DKK 2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 805 | 982 | 1.243 | 1.654 | 1.377 | 1.955 | 2.951 | 4.255 | 3.853 | 3.207 | 3.469 | 3.728 | 2.406 |
| Staff expenses | -817 | -902 | -1.218 | -1.054 | -1.121 | -1.163 | -2.086 | -3.568 | -3.584 | -2.470 | -2.592 | -1.702 | -776 |
| EBITDA | -12 | 80 | 26 | 600 | 256 | 793 | 839 | 687 | 230 | 736 | 867 | 2.026 | 1.597 |
| Depreciation & amort. | -61 | -56 | -122 | -156 | -175 | -276 | -334 | -259 | -265 | -261 | -407 | -465 | -512 |
| EBIT | -73 | 24 | -97 | 444 | 81 | 517 | 505 | 429 | -35 | 475 | 459 | 1.560 | 1.084 |
| Net financials | -10 | -8 | -21 | -27 | -25 | -23 | -28 | -19 | -17 | -5 | -34 | -19 | -12 |
| Profit before tax | -46 | 16 | -118 | 417 | 55 | 494 | 477 | 410 | -52 | 471 | 425 | 1.541 | 1.072 |
| Tax | 19 | 14 | -22 | 93 | 10 | 109 | 105 | 91 | -11 | 101 | 103 | 369 | 217 |
| Net profit | -65 | 2 | -96 | 324 | 46 | 385 | 372 | 319 | -42 | 369 | 322 | 1.172 | 855 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 764 | 945 | 1.123 | 1.473 | 1.385 | 1.994 | 2.075 | 2.838 | 2.771 | 3.880 | 3.215 | 3.672 | 4.422 |
| Equity | 278 | 230 | 134 | 458 | 454 | 787 | 1.106 | 1.371 | 1.329 | 1.698 | 1.420 | 2.273 | 2.028 |
| Long-term debt | 0 | 0 | 154 | 90 | 0 | 0 | 0 | 155 | 304 | 309 | 277 | 394 | 364 |
| Short-term debt | 486 | 715 | 835 | 925 | 931 | 1.197 | 941 | 1.236 | 1.072 | 1.790 | 1.444 | 922 | 2.002 |
| Total debt | 486 | 715 | 989 | 1.015 | 931 | 1.197 | 941 | 1.391 | 1.376 | 2.099 | 1.721 | 1.315 | 2.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2022 | — | — |
ME Management | Management | 2021 | — | — |
JO Founder | Founder | 2009 | — | — |
DS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CYS Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 | |
Kieler Entreprenør ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bundgård Jeppesen | Management | 0 companies |
| Mariam Ettohkani | Management | 0 companies |
| Jens Ole Andersen | Founder | 0 companies |
| David Sølund Kieler | Management | 0 companies |