| Revenue | DKK 2,8M | -15% |
| EBITDA | DKK 1,1M | -30% |
| Net profit | DKK 1,6M | -22% |
| Total assets | DKK 15,7M | +12% |
| Equity | DKK 4,4M | +15% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 351 | 429 | 950 | 1.378 | 2.016 | 2.760 | 2.662 | 3.302 | 2.804 |
| Staff expenses | -87 | -250 | -390 | -580 | -808 | -1.712 | -1.374 | -1.566 | -1.793 | -1.741 |
| EBITDA | 134 | 102 | 38 | 371 | 570 | 303 | 1.355 | 1.096 | 1.509 | 1.063 |
| Depreciation & amort. | -0 | -10 | -7 | -12 | -14 | -63 | -80 | -127 | -126 | -118 |
| EBIT | 134 | 92 | 31 | 358 | 556 | 240 | 1.275 | 969 | 1.383 | 945 |
| Net financials | -13 | 57 | 239 | 343 | 659 | 1.024 | 772 | 827 | 1.181 | 1.035 |
| Profit before tax | 120 | 149 | 270 | 701 | 1.215 | 1.265 | 2.047 | 1.796 | 2.564 | 1.980 |
| Tax | 29 | 30 | 59 | 155 | 269 | 294 | 481 | 422 | 522 | 389 |
| Net profit | 92 | 99 | 210 | 546 | 946 | 971 | 1.566 | 1.374 | 2.042 | 1.591 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 2.014 | 2.470 | 3.571 | 5.483 | 7.910 | 9.008 | 13.383 | 14.045 | 15.680 |
| Equity | 341 | 441 | 651 | 1.197 | 2.144 | 2.815 | 3.406 | 3.279 | 3.821 | 4.412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 706 | 706 | 2.550 | 2.431 | 2.411 |
| Short-term debt | 413 | 1.573 | 1.819 | 2.374 | 3.340 | 4.378 | 4.888 | 7.547 | 7.789 | 8.857 |
| Total debt | 413 | 1.573 | 1.819 | 2.374 | 3.340 | 5.084 | 5.594 | 10.097 | 10.221 | 11.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTOPHER MELIN ApS | Company | 90.0% | 90.0% | 2022 |
Rapp Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Johan Mose Melin | Management | 0 companies |