| Revenue | DKK 1,1M | +14% |
| EBITDA | DKK 323K | +33% |
| Net profit | DKK 3K | -25% |
| Total assets | DKK 5,2M | -7% |
| Equity | DKK 99K | +3% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 65 | 323 | 174 | 374 | 444 | 538 | 563 | 1.011 | 1.148 |
| Staff expenses | -0 | -49 | -254 | -101 | -228 | -332 | -427 | -453 | -769 | -825 |
| EBITDA | 186 | 16 | 69 | 73 | 146 | 111 | 111 | 110 | 242 | 323 |
| Depreciation & amort. | -0 | -12 | -15 | -14 | -33 | -34 | -33 | -33 | -33 | -85 |
| EBIT | 186 | 4 | 54 | 59 | 112 | 77 | 78 | 77 | 209 | 238 |
| Net financials | -73 | 0 | -46 | -48 | -92 | -70 | -70 | -60 | -199 | -227 |
| Profit before tax | 113 | 4 | 8 | 11 | 20 | 7 | 8 | 17 | 9 | 11 |
| Tax | 28 | 2 | 2 | 5 | 5 | 2 | 4 | 12 | 5 | 8 |
| Net profit | 85 | 2 | 6 | 6 | 15 | 6 | 4 | 5 | 4 | 3 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.632 | 3.843 | 1.753 | 6.155 | 4.529 | 3.921 | 3.435 | 4.975 | 5.607 | 5.218 |
| Equity | 135 | 50 | 56 | 62 | 77 | 82 | 87 | 92 | 96 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.491 | 3.787 | 1.692 | 6.078 | 4.414 | 3.776 | 3.282 | 4.809 | 5.428 | 5.026 |
| Total debt | 4.491 | 3.787 | 1.692 | 6.078 | 4.414 | 3.776 | 3.282 | 4.809 | 5.428 | 5.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJ HOLDING HERNING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Johansen | Management | 0 companies |