| Revenue | DKK 25,6M | -26% |
| EBITDA | DKK 1,9M | +5075% |
| Net profit | DKK -153K | +95% |
| Total assets | DKK 41,2M | +53% |
| Equity | DKK 3,9M | -4% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | -20 | 1.220 | 5.398 | 10.974 | 15.614 | 19.621 | 34.458 | 25.648 |
| Staff expenses | -13 | -0 | -335 | -4.615 | -9.868 | -14.398 | -17.587 | -33.936 | -23.527 |
| EBITDA | -134 | -20 | 885 | 782 | 1.053 | 1.044 | 1.831 | -38 | 1.891 |
| Depreciation & amort. | -0 | -0 | -1 | -96 | -167 | -344 | -514 | -911 | -631 |
| EBIT | -134 | -20 | 883 | 686 | 886 | 701 | 1.317 | -949 | 1.260 |
| Net financials | -1 | -2 | -7 | -51 | -148 | -244 | -488 | -2.406 | -1.170 |
| Profit before tax | -136 | -22 | 877 | 635 | 737 | 457 | 829 | -3.355 | 90 |
| Tax | -33 | -5 | 221 | 154 | 200 | 137 | 218 | -368 | 243 |
| Net profit | -103 | -17 | 656 | 481 | 538 | 320 | 611 | -2.987 | -153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 25 | 1.485 | 5.036 | 14.023 | 12.853 | 17.603 | 26.954 | 41.151 |
| Equity | -23 | 0 | 656 | 722 | 1.340 | 1.660 | 3.579 | 4.094 | 3.942 |
| Long-term debt | 0 | 0 | 0 | 105 | 67 | 1.881 | 1.536 | 4.223 | 5.134 |
| Short-term debt | 74 | 25 | 815 | 4.140 | 12.512 | 9.102 | 12.288 | 18.498 | 31.982 |
| Total debt | 74 | 25 | 815 | 4.244 | 12.578 | 10.983 | 13.823 | 22.721 | 37.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2011 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KH Management | Management | 2014 | — | — |
AB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mikael Franch Holding ApS | Company | 20.0% | 20.0% | 2018 |
MLarsen Holding ApS | Company | 25.0% | 25.0% | 2016 |
Print Danmark A/S | Company | 25.0% | 25.0% | 2017 |
FBPetersen Holding ApS | Company | 20.0% | 20.0% | 2018 |
CC-LAB ApS | Company | 5.0% | 5.0% | 2019 |
JChristoffersen Holding ApS | Company | 20.0% | 20.0% | 2018 |
Finn Christoffersen Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Eeg-Schmidt | Management | 0 companies |
| Jørn Christoffersen | Chief Executive Officer | 0 companies |
| Karina Hulgaard Kristensen | Management | 0 companies |
| Alexander Bonde Afreedi | Management | 0 companies |
| Lars Bonnichsen | Board of Directors | 0 companies |
| Flemming Blom Petersen | Chairman | 0 companies |
| Per Hessen-Schmidt | Board of Directors | 0 companies |
| Michael Larsen | Chairman | 0 companies |
| Finn Christoffersen | Board of Directors | 0 companies |
| Mikael Franch | Chairman | 0 companies |