| Revenue | DKK 3,3M | -53% |
| EBITDA | DKK -386K | -113% |
| Net profit | DKK -572K | -147% |
| Total assets | DKK 10,9M | -11% |
| Equity | DKK 4,5M | -24% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.751 | 3.779 | 8.000 | 1.060 | 2.620 | 2.095 | 4.266 | 6.199 | 6.489 | 6.459 | 7.058 | 3.318 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.739 | -2.214 | -2.391 | -3.252 | -3.620 | -4.471 | -4.155 | -3.704 |
| EBITDA | -1.199 | -145 | -160 | 1.060 | 867 | -119 | 1.875 | 2.947 | 2.869 | 1.987 | 2.903 | -386 |
| Depreciation & amort. | 120 | 120 | 120 | 131 | -266 | -135 | -105 | -21 | -21 | -69 | -63 | -45 |
| EBIT | -1.319 | -265 | -280 | 929 | 601 | -254 | 1.770 | 2.926 | 2.849 | 1.918 | 2.840 | -431 |
| Net financials | -56 | -70 | -217 | -83 | -324 | -156 | -88 | 170 | -474 | -363 | -1.049 | -277 |
| Profit before tax | -1.375 | -335 | -498 | 846 | 277 | -410 | 1.682 | 3.096 | 2.375 | 1.555 | 1.791 | -707 |
| Tax | -310 | -75 | 117 | -23 | 2 | -86 | 375 | 657 | 562 | 453 | 587 | -135 |
| Net profit | -1.066 | -260 | -614 | 869 | 274 | -324 | 1.307 | 2.439 | 1.812 | 1.102 | 1.204 | -572 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.531 | 1.872 | 5.214 | 6.090 | 9.152 | 3.712 | 5.789 | 11.631 | 13.243 | 13.035 | 12.259 | 10.897 |
| Equity | -66 | 474 | -140 | 896 | 917 | 731 | 2.008 | 3.575 | 3.497 | 4.551 | 5.846 | 4.469 |
| Long-term debt | 0 | 0 | 0 | 0 | 59 | 51 | 219 | 262 | 992 | 279 | 288 | 299 |
| Short-term debt | 1.597 | 1.397 | 5.354 | 5.194 | 8.177 | 2.929 | 3.562 | 7.794 | 8.754 | 8.205 | 6.124 | 6.129 |
| Total debt | 1.597 | 1.397 | 5.354 | 5.194 | 8.236 | 2.980 | 3.781 | 8.056 | 9.746 | 8.485 | 6.413 | 6.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLARSKOV LARSEN HOLDING ApS | Company | 66.7% | 66.7% | 2019 |
Matilde Klarskov Holding ApS | Company | 15.0% | 15.0% | 2021 |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Johan Klarskov Larsen | Management | 0 companies |
| Bastian Klarskov Larsen | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Chairman | 0 companies |
| Laurits Møller Larsen | Board of Directors | 0 companies |