| Revenue | DKK 12,8M | +10% |
| EBITDA | DKK 487K | -11% |
| Net profit | DKK 178K | -16% |
| Total assets | DKK 6,7M | -6% |
| Equity | DKK 2M | +10% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -8 | 9.133 | 9.044 | 9.078 | 8.792 | 8.923 | 8.356 | 8.809 | 7.680 | 9.490 | 11.696 | 12.812 |
| Staff expenses | -0 | -0 | -0 | -8.358 | -7.456 | -7.794 | -7.241 | -7.226 | -7.051 | -7.599 | -7.399 | -8.911 | -10.872 | -12.133 |
| EBITDA | -6 | -8 | -8 | 775 | 1.588 | 1.278 | 1.551 | 1.697 | 1.176 | 975 | 158 | 532 | 547 | 487 |
| Depreciation & amort. | -0 | -0 | -0 | -596 | -80 | -84 | -108 | -103 | -189 | -272 | -289 | -277 | -274 | -232 |
| EBIT | -6 | -8 | -8 | 179 | 1.508 | 1.194 | 1.443 | 1.594 | 987 | 703 | -132 | 256 | 273 | 255 |
| Net financials | -91 | 405 | 66 | -49 | 75 | 4 | -5 | -18 | -18 | -27 | -34 | 37 | 6 | -5 |
| Profit before tax | -97 | 396 | 58 | 130 | 1.583 | 1.198 | 1.438 | 1.575 | 970 | 676 | -165 | 293 | 279 | 250 |
| Tax | 5 | 7 | 13 | 39 | 352 | 263 | 310 | 347 | 216 | 149 | -35 | 69 | 67 | 72 |
| Net profit | -103 | 389 | 45 | 91 | 1.230 | 934 | 1.128 | 1.228 | 754 | 527 | -130 | 224 | 213 | 178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.192 | 1.683 | 1.548 | 7.086 | 5.045 | 2.875 | 4.510 | 4.499 | 6.686 | 4.015 | 3.931 | 5.826 | 7.127 | 6.682 |
| Equity | 1.179 | 1.568 | 1.419 | 1.511 | 2.741 | 359 | 1.488 | 1.716 | 1.469 | 1.496 | 1.366 | 1.591 | 1.803 | 1.982 |
| Long-term debt | 0 | 0 | 0 | 1.107 | 0 | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.725 |
| Short-term debt | 14 | 115 | 128 | 4.425 | 2.229 | 2.173 | 2.948 | 2.713 | 5.175 | 2.519 | 2.565 | 4.236 | 5.324 | 2.975 |
| Total debt | 14 | 115 | 128 | 5.531 | 2.229 | 2.486 | 2.948 | 2.713 | 5.175 | 2.519 | 2.565 | 4.236 | 5.324 | 4.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2010 | — | — |
JJ Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. & C. HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lund | Management | 0 companies |
| Jan Jespersen | Management | 0 companies |