| Revenue | DKK 1,4M | +5% |
| EBITDA | DKK -1,3M | -51% |
| Net profit | DKK 26,6M | +76% |
| Total assets | DKK 557,3M | +21% |
| Equity | DKK 476,7M | +21% |
| Employees | 4 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -82 | -41 | -339 | -1.247 | — | 651 | 49 | 731 | 403 | 14 | 950 | 2.143 | 1.299 | 1.360 |
| Staff expenses | -0 | -0 | -0 | -0 | -300 | -568 | -1.255 | -303 | -291 | -1.431 | -1.827 | -1.988 | -2.136 | -2.531 |
| EBITDA | -82 | -41 | -339 | -1.247 | -397 | 83 | -1.205 | 396 | 112 | -1.416 | -944 | 154 | -837 | -1.264 |
| Depreciation & amort. | 21 | -14 | -24 | -24 | -87 | -140 | -191 | -145 | -170 | -297 | -949 | -961 | -1.150 | -1.352 |
| EBIT | -103 | -55 | -363 | -1.271 | -484 | -57 | -1.397 | 251 | -58 | -1.713 | -1.893 | -806 | -1.987 | -2.617 |
| Net financials | 12.582 | 27.451 | 163.438 | 10.370 | 1.173 | 8.507 | 20.661 | -6.959 | 20.801 | 4.224 | 54.896 | 22.332 | 20.381 | 33.566 |
| Profit before tax | 12.480 | 27.396 | 163.075 | 9.099 | 689 | 8.450 | 19.264 | -6.709 | 20.743 | 2.511 | 53.003 | 21.526 | 18.394 | 30.949 |
| Tax | -0 | 32 | 12 | 2.454 | 948 | 1.714 | 2.076 | -1.363 | 4.844 | 1.183 | 3.373 | -585 | 3.310 | 4.365 |
| Net profit | 12.480 | 27.364 | 163.063 | 6.645 | -259 | 6.736 | 17.188 | -5.345 | 15.899 | 1.328 | 49.630 | 22.111 | 15.084 | 26.583 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.121 | 77.488 | 240.633 | 240.513 | 233.061 | 238.009 | 285.577 | 278.486 | 313.349 | 326.617 | 404.988 | 394.649 | 462.284 | 557.314 |
| Equity | 50.107 | 77.471 | 240.534 | 238.080 | 230.921 | 237.657 | 284.709 | 277.864 | 289.763 | 286.734 | 364.158 | 381.770 | 394.353 | 476.739 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.362 | 38.610 | 9.122 | 44.937 | 44.632 |
| Short-term debt | 14 | 17 | 99 | 2.434 | 1.942 | 352 | 868 | 622 | 23.586 | 32.521 | 2.219 | 3.757 | 22.994 | 33.945 |
| Total debt | 14 | 17 | 99 | 2.434 | 1.942 | 352 | 868 | 622 | 23.586 | 39.883 | 40.829 | 12.879 | 67.931 | 78.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 1986 | — | — |
FS Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRØDEBØL HOLDING ApS | Company | 50.0% | 100.0% | 2021 |
F. Cordsen Ejendomme A/S | Company | 10.0% | 0.0% | 2013 |
A. Cordsen Invest ApS | Company | 10.0% | 0.0% | 2013 |
CHRACO Invest ApS | Company | 10.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bruno Cordsen Nielsen | Management | 0 companies |
| Finn Sørensen | Audit | 0 companies |
| Pia Raunholt Cordsen | Board of Directors | 0 companies |
| Frederik Cordsen | Board of Directors | 0 companies |
| Amalie Raunholt Cordsen Nielsen | Board of Directors | 0 companies |
| Christine Cordsen-Rolner | Board of Directors | 0 companies |