| Revenue | DKK 21,8M | +6% |
| EBITDA | DKK 6,2M | -9% |
| Net profit | DKK 4,8M | -9% |
| Total assets | DKK 18,8M | +6% |
| Equity | DKK 6,2M | -21% |
| Employees | 22 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.963 | 4.745 | 8.270 | 9.160 | 10.889 | 14.389 | 17.799 | 20.660 | 21.831 |
| Staff expenses | -5.859 | -5.240 | -6.765 | -8.416 | -8.151 | -10.002 | -11.664 | -13.851 | -15.602 |
| EBITDA | 1.105 | -495 | 1.505 | 743 | 2.738 | 4.387 | 6.135 | 6.810 | 6.229 |
| Depreciation & amort. | -111 | -113 | -115 | -101 | -104 | -108 | -102 | -98 | -104 |
| EBIT | 994 | -609 | 1.390 | 642 | 2.634 | 4.279 | 6.033 | 6.712 | 6.125 |
| Net financials | 7 | -10 | -10 | -23 | -34 | -62 | 5 | 154 | 83 |
| Profit before tax | 1.000 | -618 | 1.381 | 618 | 2.599 | 4.217 | 6.038 | 6.866 | 6.208 |
| Tax | 222 | -133 | 308 | 136 | 571 | 924 | 1.332 | 1.515 | 1.364 |
| Net profit | 778 | -485 | 1.073 | 482 | 2.028 | 3.292 | 4.706 | 5.351 | 4.844 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.754 | 2.857 | 5.715 | 7.097 | 10.072 | 12.856 | 16.173 | 17.783 | 18.844 |
| Equity | 1.778 | 893 | 1.966 | 1.947 | 3.976 | 5.768 | 7.474 | 7.825 | 6.170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.863 | 1.965 | 3.536 | 4.829 | 5.807 | 6.631 | 8.120 | 9.251 | 11.703 |
| Total debt | 1.863 | 1.965 | 3.536 | 4.829 | 5.807 | 6.631 | 8.120 | 9.251 | 11.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Claus Rasmussen Invest ApS | Company | 20.0% | 20.0% | 2016 |
Bernhardt Holding ApS | Company | 20.0% | 20.0% | 2018 |
SELF ApS | Company | 20.0% | 20.0% | 2018 |
DICO ApS | Company | 20.0% | 20.0% | 2018 |
Krogs Holding ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Rasmussen | Chief Executive Officer | 0 companies |
| Søren Krog Nielsen | Management | 0 companies |
| Derk Christen Bernhardt | Board of Directors | 0 companies |
| Mikael Konnerup | Board of Directors | 0 companies |
| Bettina Bekke | Chairman | 0 companies |
| Jesper Schack | Board of Directors | 0 companies |