| Revenue | DKK 16,8M | +80% |
| EBITDA | DKK 7,8M | +177% |
| Net profit | DKK 4M | +86% |
| Total assets | DKK 15M | +34% |
| Equity | DKK 5,5M | -17% |
| Employees | 15 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.456 | 8.660 | 8.393 | 7.288 | 6.615 | 1.037 | 7.051 | 6.966 | 8.245 | 9.363 | 16.838 |
| Staff expenses | -5.867 | -6.610 | -6.275 | -5.888 | -5.399 | -5.259 | -5.187 | -5.064 | -5.225 | -6.487 | -9.061 |
| EBITDA | 1.589 | 2.050 | 2.118 | 1.400 | 1.200 | -4.222 | 1.865 | 1.902 | 2.933 | 2.807 | 7.777 |
| Depreciation & amort. | -274 | -313 | -356 | -376 | -376 | -310 | -193 | -236 | -216 | -205 | -415 |
| EBIT | 1.315 | 1.737 | 1.762 | 1.023 | 824 | -4.531 | 1.671 | 1.666 | 2.717 | 2.602 | 7.361 |
| Net financials | -396 | -860 | -811 | -835 | -488 | -436 | -210 | 202 | 1.046 | 134 | -1.794 |
| Profit before tax | 919 | 876 | 951 | 188 | 335 | -2.817 | 1.461 | 1.869 | 3.764 | 2.736 | 5.567 |
| Tax | 425 | 208 | 224 | 110 | 89 | 1.075 | 324 | 359 | 629 | 608 | 1.604 |
| Net profit | 494 | 668 | 727 | 78 | 246 | -3.892 | 1.137 | 1.509 | 3.135 | 2.128 | 3.963 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.291 | 15.623 | 18.014 | 18.629 | 18.190 | 11.687 | 11.960 | 11.701 | 12.488 | 11.175 | 14.990 |
| Equity | 1.636 | 2.304 | 3.031 | 3.110 | 3.356 | 963 | 2.100 | 3.610 | 6.744 | 6.672 | 5.508 |
| Long-term debt | 3.902 | 3.438 | 125 | 48 | 2.225 | 1.932 | 1.621 | 632 | 465 | 311 | 151 |
| Short-term debt | 8.256 | 11.077 | 12.915 | 13.669 | 13.166 | 9.745 | 9.033 | 7.344 | 5.200 | 4.121 | 8.333 |
| Total debt | 10.207 | 12.796 | 14.401 | 14.942 | 15.392 | 10.724 | 9.860 | 7.976 | 5.665 | 4.433 | 8.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2024 | — | — |
KC Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skovse Holding ApS | Company | 50.0% | 50.0% | 2024 |
MICHAEL COLD HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
KC Lunden Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Cold | Management | 0 companies |
| Karl Christian Lemmergaard Lunden | Management | 0 companies |
| Søren Nørgaard Sørensen | Chairman | 0 companies |
| Morten Skovsgaard | Board of Directors | 0 companies |
| Heidi Fuglsang Cold | Board of Directors | 0 companies |