| Revenue | DKK 581K | +32% |
| EBITDA | DKK 581K | +32% |
| Net profit | DKK 2M | -15% |
| Total assets | DKK 21,7M | -11% |
| Equity | DKK 14,1M | -15% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -12 | -23 | 353 | -13 | -14 | -14 | -14 | -23 | 439 | 581 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -12 | -23 | 353 | -13 | -14 | -14 | -14 | -23 | 439 | 581 |
| Depreciation & amort. | -0 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -115 | -96 |
| EBIT | -55 | -30 | -41 | 335 | -31 | -31 | -31 | -32 | -41 | 324 | 485 |
| Net financials | -148 | 10 | 482 | 969 | 124 | -235 | -169 | 1.366 | 2.036 | 2.048 | 1.570 |
| Profit before tax | -203 | -20 | 441 | 305 | 94 | -266 | -200 | 1.335 | 1.996 | 2.372 | 2.055 |
| Tax | -16 | -10 | -10 | -153 | -11 | -13 | -13 | -4 | -13 | -13 | 38 |
| Net profit | -187 | -10 | 451 | 458 | 105 | -253 | -187 | 1.338 | 2.009 | 2.385 | 2.017 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.745 | 8.649 | 12.233 | 14.256 | 15.220 | 15.011 | 14.852 | 15.867 | 17.904 | 24.373 | 21.686 |
| Equity | 4.681 | 5.443 | 11.701 | 12.159 | 12.263 | 12.011 | 11.824 | 13.162 | 15.171 | 16.556 | 14.073 |
| Long-term debt | 2.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.708 | 4.385 |
| Short-term debt | 372 | 392 | 533 | 2.090 | 2.948 | 2.990 | 3.017 | 2.697 | 2.729 | 3.098 | 3.207 |
| Total debt | 3.064 | 3.206 | 533 | 2.090 | 2.948 | 2.990 | 3.017 | 2.697 | 2.729 | 7.806 | 7.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKOVSBONYGAARD ApS | Company | 100.0% | 100.0% | 2021 |
DEN SOCIALE KAPITALFOND | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Juul Nielsen | Chief Executive Officer | 0 companies |
| Steen Breining Lohse | Chairman | 0 companies |
| Jannik Tharben Buchholz | Board of Directors | 0 companies |
| Claus Bjørn Billehøj | Board of Directors | 0 companies |
| Birger Møllevang | Board of Directors | 0 companies |