| Revenue | DKK 13,5M | +3% |
| EBITDA | DKK 3,1M | +2% |
| Net profit | DKK 2,6M | +9% |
| Total assets | DKK 13M | -4% |
| Equity | DKK 6M | +22% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.738 | 5.151 | 7.236 | 8.088 | 9.503 | 10.707 | 11.823 | 10.359 | 17.371 | 8.640 | 9.666 | 13.073 | 13.527 |
| Staff expenses | -986 | -3.107 | -4.423 | -5.571 | -6.552 | -7.456 | -7.810 | -7.482 | -13.142 | -6.070 | -7.401 | -10.010 | -10.400 |
| EBITDA | 751 | 2.045 | 2.813 | 2.517 | 2.951 | 3.251 | 4.013 | 2.878 | 4.229 | 2.570 | 2.266 | 3.062 | 3.127 |
| Depreciation & amort. | -335 | -802 | -801 | -804 | -813 | -782 | -737 | -737 | -1.097 | -725 | -59 | -0 | -0 |
| EBIT | 417 | 1.242 | 2.012 | 1.713 | 2.137 | 2.470 | 3.276 | 2.140 | 3.132 | 1.845 | 2.207 | 3.062 | 3.127 |
| Net financials | -39 | -456 | -317 | -282 | -291 | -224 | -112 | -13 | -74 | -46 | -31 | 53 | 239 |
| Profit before tax | 377 | 786 | 1.694 | 1.431 | 1.846 | 2.245 | 3.164 | 2.127 | 3.058 | 1.799 | 2.176 | 3.115 | 3.366 |
| Tax | 97 | 226 | 387 | 334 | 424 | 438 | 703 | 477 | 685 | 423 | 547 | 747 | 782 |
| Net profit | 281 | 560 | 1.307 | 1.097 | 1.423 | 1.807 | 2.461 | 1.650 | 2.372 | 1.376 | 1.629 | 2.369 | 2.584 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.344 | 16.800 | 18.648 | 14.157 | 17.559 | 20.719 | 19.775 | 20.013 | 15.761 | 18.974 | 13.126 | 13.522 | 12.961 |
| Equity | 361 | 920 | 2.228 | 3.325 | 4.748 | 6.555 | 9.015 | 10.665 | 6.038 | 2.414 | 2.543 | 4.911 | 5.995 |
| Long-term debt | 8.566 | 5.584 | 5.584 | 5.584 | 5.584 | -490 | -541 | -387 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.320 | 10.020 | 10.534 | 4.887 | 6.800 | 13.674 | 10.219 | 8.961 | 9.571 | 16.561 | 10.583 | 8.611 | 6.966 |
| Total debt | 14.887 | 15.603 | 16.118 | 10.471 | 12.384 | 13.674 | 10.219 | 8.961 | 9.571 | 16.561 | 10.583 | 8.611 | 6.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2011 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Morten Gustavsen | Chief Executive Officer | 0 companies |
| Hans Erik Olof Dahlén | Chief Executive Officer | 0 companies |
| Johnny Frederiksen | Chief Executive Officer | 0 companies |
| Claes Mikael Helmerson | Chairman | 0 companies |
| Jan Magnus Petersson | Board of Directors | 0 companies |
| Stig Thomas Orvar Magnusson | Chairman | 0 companies |
| Carl-Gustav Mattson | Chairman | 0 companies |
| Stig Thomas Orvar Magnusson | Chairman | 0 companies |
| Ulf Magnus Holmberg | Chairman | 0 companies |