| Revenue | DKK 3,8M | +3% |
| EBITDA | DKK 1,3M | +2% |
| Net profit | DKK -424K | -18% |
| Total assets | DKK 47,3M | +4% |
| Equity | DKK 793K | -35% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 141 | 1.577 | 2.201 | 2.408 | 2.878 | 2.920 | 3.680 | 3.774 |
| Staff expenses | -0 | -0 | -0 | -501 | -823 | -1.188 | -1.002 | -1.920 | -2.430 | -2.502 |
| EBITDA | -7 | -5 | 141 | 1.076 | 1.379 | 1.220 | 1.876 | 1.000 | 1.251 | 1.272 |
| Depreciation & amort. | -0 | -0 | -202 | -378 | -141 | -613 | -614 | -557 | -612 | -798 |
| EBIT | -7 | -5 | -60 | 698 | 1.238 | 607 | 1.262 | 442 | 639 | 474 |
| Net financials | -1 | -1 | -326 | -490 | -669 | -534 | -596 | -834 | -1.090 | -1.009 |
| Profit before tax | -8 | -6 | -386 | 208 | 569 | 73 | 665 | -392 | -451 | -536 |
| Tax | -0 | -3 | -85 | 53 | 126 | 24 | 155 | -74 | -92 | -111 |
| Net profit | -8 | -3 | -302 | 155 | 443 | 48 | 510 | -317 | -359 | -424 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47 | 49 | 15.743 | 34.075 | 45.686 | 44.979 | 44.904 | 45.002 | 45.406 | 47.318 |
| Equity | 42 | 39 | -262 | 893 | 1.336 | 1.384 | 1.894 | 1.576 | 1.217 | 793 |
| Long-term debt | 0 | 0 | 15.782 | 39.984 | 55.169 | 52.752 | 40.528 | 40.768 | 41.505 | 43.892 |
| Short-term debt | 5 | 10 | 136 | 654 | 1.252 | 1.592 | 1.487 | 1.446 | 1.320 | 1.378 |
| Total debt | 5 | 10 | 15.918 | 40.638 | 56.420 | 54.344 | 42.014 | 42.214 | 42.825 | 45.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Klyver-Jess Aps | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jess | Management | 0 companies |