| Revenue | DKK 5,7M | +2% |
| EBITDA | DKK 1,3M | -9% |
| Net profit | DKK 712K | -9% |
| Total assets | DKK 9,5M | -2% |
| Equity | DKK 6,5M | -8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.215 | 2.895 | 4.068 | 6.109 | 4.929 | 7.328 | 5.892 | 5.468 | 6.438 | 6.369 | 5.994 | 5.130 | 5.575 | 5.703 |
| Staff expenses | -1.527 | -2.229 | -3.309 | -4.484 | -3.708 | -5.849 | -5.206 | -4.606 | -5.297 | -4.451 | -4.413 | -4.385 | -4.159 | -4.432 |
| EBITDA | 688 | 633 | 759 | 1.625 | 1.221 | 1.479 | 685 | 862 | 1.141 | 1.901 | 1.575 | 746 | 1.391 | 1.271 |
| Depreciation & amort. | 83 | -163 | -159 | -194 | -187 | -239 | -250 | -280 | -284 | -291 | -243 | -211 | -281 | -253 |
| EBIT | 605 | 470 | 601 | 1.431 | 1.034 | 1.240 | 436 | 582 | 857 | 1.610 | 1.332 | 535 | 1.109 | 1.018 |
| Net financials | -9 | -77 | -95 | -20 | -5 | -669 | -127 | 778 | -91 | -43 | -70 | -78 | -112 | -104 |
| Profit before tax | 596 | 393 | 506 | 1.410 | 1.028 | 571 | 309 | 1.360 | 766 | 1.566 | 1.262 | 457 | 997 | 913 |
| Tax | 154 | 97 | 123 | 335 | 226 | 279 | 103 | 126 | 171 | 347 | 286 | 101 | 210 | 201 |
| Net profit | 441 | 296 | 383 | 1.075 | 802 | 292 | 207 | 1.234 | 594 | 1.219 | 975 | 356 | 787 | 712 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.387 | 4.652 | 4.521 | 10.695 | 11.002 | 11.303 | 10.221 | 9.245 | 9.985 | 10.512 | 10.169 | 10.805 | 9.734 | 9.540 |
| Equity | 448 | 643 | 1.026 | 4.634 | 5.436 | 5.728 | 5.635 | 4.336 | 4.763 | 5.753 | 6.498 | 6.254 | 7.041 | 6.483 |
| Long-term debt | 0 | 1.802 | 1.704 | 4.085 | 3.427 | 3.422 | 2.901 | 2.731 | 2.605 | 2.580 | 2.319 | 1.883 | 1.100 | 1.084 |
| Short-term debt | 915 | 2.182 | 1.764 | 1.928 | 2.067 | 2.058 | 1.571 | 2.059 | 2.492 | 2.053 | 1.217 | 2.493 | 1.432 | 1.815 |
| Total debt | 915 | 3.984 | 3.468 | 6.013 | 5.494 | 5.480 | 4.472 | 4.790 | 5.097 | 4.633 | 3.535 | 4.376 | 2.533 | 2.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
SJ Management | Management | 2011 | — | — |
JH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stig P Holding 2016 ApS | Company | 33.3% | 33.3% | 2016 |
FLEX-A ApS | Company | 33.3% | 33.3% | 2019 |
JH Holding 2016 ApS | Company | 33.3% | 33.3% | 2016 |
JCBC HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Stig John Petersen | Management | 0 companies |
| Jesper Halle Hestbek | Management | 0 companies |