| Revenue | DKK 1,7M | +33% |
| EBITDA | DKK 221K | +1188% |
| Net profit | DKK 152K | +405% |
| Total assets | DKK 1,8M | -32% |
| Equity | DKK 676K | +29% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 493 | 332 | 1.161 | 523 | 1.163 | 768 | 726 | 659 | 1.189 | 1.378 | 1.269 | 1.692 |
| Staff expenses | -699 | -561 | -579 | -600 | -581 | -597 | -536 | -630 | -1.001 | -1.152 | -1.274 | -1.252 | -1.472 |
| EBITDA | -463 | -68 | -246 | 561 | -59 | 566 | 232 | 96 | -342 | 37 | 104 | 17 | 221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -28 | -28 | -2 | -3 | -11 | -12 |
| EBIT | -463 | -68 | -246 | 561 | -59 | 566 | 204 | 68 | -370 | 34 | 101 | 6 | 209 |
| Net financials | -2 | -6 | -9 | -16 | -5 | -14 | 5 | 8 | -4 | -19 | -33 | 37 | -9 |
| Profit before tax | -465 | -74 | -255 | 545 | -63 | 552 | 209 | 76 | -374 | 16 | 69 | 43 | 199 |
| Tax | -113 | -11 | -59 | 123 | -11 | 124 | 50 | 19 | -81 | 6 | 16 | 13 | 47 |
| Net profit | -352 | -63 | -196 | 422 | -52 | 428 | 159 | 57 | -292 | 10 | 53 | 30 | 152 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 350 | 369 | 469 | 1.462 | 1.457 | 3.103 | 3.109 | 2.026 | 1.708 | 2.006 | 5.302 | 2.681 | 1.835 |
| Equity | 148 | 86 | -111 | 311 | 259 | 687 | 667 | 723 | 431 | 441 | 493 | 524 | 676 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 283 | 580 | 1.151 | 1.198 | 2.392 | 2.429 | 1.295 | 1.276 | 1.563 | 4.808 | 2.151 | 1.155 |
| Total debt | 201 | 283 | 580 | 1.151 | 1.198 | 2.392 | 2.429 | 1.295 | 1.276 | 1.563 | 4.808 | 2.151 | 1.155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LF Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vitani Group A/S | Company | 66.7% | 66.7% | 2018 |
ANDERS NEBEL HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Chresten Kolding Søndergaard | Chief Executive Officer | 0 companies |
| Lars Funk Kornbek | Management | 0 companies |
| Søren Glavind Bo | Board of Directors | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Rasmus Gorm Pedersen | Board of Directors | 0 companies |
| Bjarne Aarup Andersen | Board of Directors | 0 companies |
| Anders Jørgen Nebel Jørgensen | Board of Directors | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |