| Revenue | DKK 5,4M | +2% |
| EBITDA | DKK 1,4M | +9% |
| Net profit | DKK 667K | +16% |
| Total assets | DKK 14,5M | -1% |
| Equity | DKK 6,7M | +11% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 281 | 391 | 747 | 1.136 | 4.069 | 2.995 | 6.368 | 7.762 | 5.612 | 5.316 | 5.396 |
| Staff expenses | -45 | -66 | -0 | -339 | -619 | -3.321 | -2.487 | -3.295 | -3.914 | -4.263 | -4.025 | -3.983 |
| EBITDA | 184 | 215 | 391 | 408 | 517 | 748 | 509 | 3.073 | 3.842 | 1.350 | 1.291 | 1.413 |
| Depreciation & amort. | -2 | -7 | -26 | -11 | -13 | -13 | -13 | -11 | -66 | -229 | -327 | -368 |
| EBIT | 181 | 209 | 365 | 397 | 504 | 735 | 496 | 3.063 | 3.776 | 1.121 | 963 | 1.046 |
| Net financials | -2 | -33 | -29 | -35 | -87 | -26 | -181 | -19 | -28 | -44 | -249 | -176 |
| Profit before tax | 179 | 176 | 337 | 362 | 417 | 710 | 315 | 3.043 | 3.748 | 1.077 | 715 | 870 |
| Tax | 46 | 53 | 83 | 81 | 93 | 154 | 84 | 672 | 823 | 250 | 138 | 203 |
| Net profit | 133 | 123 | 253 | 281 | 324 | 555 | 230 | 2.371 | 2.925 | 827 | 576 | 667 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 539 | 1.467 | 1.940 | 4.297 | 5.240 | 5.627 | 7.909 | 13.400 | 18.119 | 14.285 | 14.576 | 14.492 |
| Equity | 213 | 696 | 949 | 1.230 | 1.554 | 2.127 | 2.177 | 4.548 | 6.173 | 5.500 | 6.077 | 6.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 27 | 0 | 1.183 | 1.188 | 1.190 |
| Short-term debt | 324 | 770 | 990 | 3.064 | 3.684 | 3.500 | 5.695 | 8.815 | 11.840 | 7.409 | 7.116 | 6.388 |
| Total debt | 324 | 770 | 990 | 3.064 | 3.684 | 3.500 | 5.731 | 8.842 | 11.840 | 8.592 | 8.304 | 7.579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2012 | — | — |
PG Management | Management | 2019 | — | — |
HS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEBE HOLDING A/S | Company | 25.0% | 25.0% | 2019 |
TOP NICE ApS | Company | 20.0% | 20.0% | 2018 |
P. G. FURNITURE & INVEST ApS | Company | 20.0% | 20.0% | 2018 |
LUDWIG HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
Willumsen Invest ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christen Jørgen Troelsen | Management | 0 companies |
| Per Gantzhorn | Management | 0 companies |
| Henrik Schougaard Pedersen | Management | 0 companies |
| Flemming Pedersen | Board of Directors | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Jakob Willumsen | Chairman | 0 companies |