| Revenue | DKK 7M | -9% |
| EBITDA | DKK 1,6M | -57% |
| Net profit | DKK 285K | -88% |
| Total assets | DKK 19,1M | +21% |
| Equity | DKK 5M | +6% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 713 | 1.124 | 1.609 | 1.577 | 1.751 | 6.342 | 3.486 | 4.787 | 6.024 | 6.691 | 7.697 | 7.004 |
| Staff expenses | -0 | -6.073 | -3.207 | -3.816 | -4.043 | -3.150 | -4.688 | -5.070 | -2.655 | -3.298 | -4.427 | -4.019 | -5.410 |
| EBITDA | — | 1.338 | 1.191 | 1.196 | 1.278 | 1.390 | 1.654 | -1.584 | 2.132 | 2.726 | 2.264 | 3.678 | 1.595 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -385 | -402 | -347 | -451 | -435 | -233 | -354 |
| EBIT | — | 1.338 | 1.191 | 1.196 | 1.278 | 1.390 | 1.269 | -1.986 | 1.785 | 2.275 | 1.828 | 3.445 | 1.241 |
| Net financials | 0 | -415 | -374 | -369 | -309 | -278 | -299 | -417 | -372 | -201 | -313 | -373 | -819 |
| Profit before tax | — | 923 | 817 | 826 | 1.849 | 1.112 | 969 | -2.402 | 1.413 | 2.074 | 1.515 | 3.042 | 405 |
| Tax | -0 | 248 | 206 | 192 | 412 | 247 | 240 | -412 | 225 | 475 | 355 | 680 | 120 |
| Net profit | — | 676 | 611 | 634 | 1.437 | 865 | 730 | -1.990 | 1.188 | 1.599 | 1.160 | 2.362 | 285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.828 | 9.949 | 8.854 | 10.417 | 12.919 | 11.155 | 13.015 | 9.906 | 11.507 | 10.421 | 14.140 | 15.844 | 19.127 |
| Equity | 1.242 | 1.918 | 2.430 | 2.564 | 4.001 | 3.466 | 3.396 | 1.405 | 2.593 | 4.193 | 3.353 | 4.715 | 5.001 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -9.521 | 7.964 | 6.288 | 7.761 | 8.733 | 7.581 | 9.557 | 8.463 | 8.914 | 6.198 | 10.787 | 11.098 | 14.098 |
| Total debt | -9.521 | 7.964 | 6.288 | 7.761 | 8.733 | 7.581 | 9.557 | 8.501 | 8.914 | 6.198 | 10.787 | 11.098 | 14.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2021 | — | — |
HJ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
mogc ApS | Company | 50.0% | 50.0% | 2021 |
PLC-TEKNIK HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Søby | Management | 0 companies |
| Henrik Jensen | Management | 0 companies |
| Klaus Kristensen | Board of Directors | 0 companies |
| Bo Visby Carlsen | Chairman | 0 companies |
| Egon Gregers Jensen | Board of Directors | 0 companies |