| Revenue | DKK 2,6M | -18% |
| EBITDA | DKK 1,2M | -25% |
| Net profit | DKK 882K | -27% |
| Total assets | DKK 1,7M | -39% |
| Equity | DKK 965K | -53% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | 1.074 | 715 | 1.232 | 1.448 | 1.262 | 649 | 996 | 1.469 | 1.970 | 3.171 | 2.600 |
| Staff expenses | -402 | -315 | -261 | -337 | -403 | -646 | -706 | -530 | -442 | -1.095 | -1.546 | -1.389 |
| EBITDA | 283 | 760 | 454 | 895 | 1.044 | 617 | -57 | 466 | 1.028 | 875 | 1.625 | 1.211 |
| Depreciation & amort. | -53 | -60 | -67 | -93 | -136 | -111 | -106 | -147 | -70 | -62 | -76 | -76 |
| EBIT | 230 | 700 | 387 | 803 | 908 | 506 | -163 | 319 | 958 | 813 | 1.549 | 1.135 |
| Net financials | -8 | -8 | 0 | 10 | 19 | 9 | 9 | 7 | 10 | -2 | -2 | -3 |
| Profit before tax | 222 | 693 | 387 | 813 | 927 | 515 | -78 | 326 | 968 | 811 | 1.547 | 1.132 |
| Tax | 48 | 162 | 82 | 184 | 203 | 115 | 38 | 72 | 280 | 104 | 340 | 250 |
| Net profit | 174 | 530 | 305 | 629 | 724 | 400 | -116 | 253 | 689 | 708 | 1.207 | 882 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 362 | 1.113 | 995 | 1.273 | 1.718 | 1.502 | 544 | 907 | 1.947 | 1.913 | 2.810 | 1.712 |
| Equity | 254 | 615 | 570 | 849 | 1.073 | 873 | 307 | 560 | 1.249 | 1.356 | 2.063 | 965 |
| Long-term debt | 48 | 162 | 82 | 184 | 203 | 115 | 0 | 50 | 203 | 168 | 339 | 253 |
| Short-term debt | 60 | 336 | 343 | 241 | 443 | 515 | 237 | 297 | 434 | 389 | 408 | 494 |
| Total debt | 107 | 499 | 426 | 425 | 646 | 630 | 237 | 347 | 637 | 557 | 747 | 746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KELLYS HOLDING ApS | Company | 90.0% | 90.0% | 2024 |
MCK Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Cunningham Kelly | Management | 0 companies |