| Revenue | DKK -39K | -4% |
| EBITDA | DKK -39K | +4% |
| Net profit | DKK -57K | -115% |
| Total assets | DKK 2,6M | -24% |
| Equity | DKK 2,1M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 260 | 379 | 294 | 388 | 195 | 199 | 1 | 166 | 319 | 552 | 175 | -40 | -39 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 260 | 211 | 95 | 395 | 203 | -318 | -274 | 166 | 319 | 552 | 175 | -40 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 130 | 260 | 211 | 95 | 395 | 203 | -318 | -274 | 166 | 319 | 552 | 175 | -40 | -39 |
| Net financials | -127 | -107 | -73 | -73 | -113 | -60 | -82 | -34 | -24 | -42 | -39 | -77 | -50 | -41 |
| Profit before tax | 3 | 153 | 138 | 22 | 281 | 143 | -400 | -307 | 141 | 277 | 513 | 98 | 290 | -80 |
| Tax | 0 | 50 | 53 | 8 | 76 | 41 | -81 | -68 | 32 | 61 | 113 | 22 | -82 | -23 |
| Net profit | 2 | 103 | 85 | 13 | 206 | 102 | -319 | -240 | 109 | 216 | 400 | 77 | 372 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.190 | 5.204 | 5.033 | 4.917 | 4.904 | 4.962 | 4.437 | 4.276 | 4.153 | 4.120 | 4.132 | 4.133 | 3.375 | 2.558 |
| Equity | 665 | 768 | 854 | 867 | 1.073 | 1.175 | 856 | 616 | 725 | 1.323 | 1.723 | 1.800 | 2.172 | 2.115 |
| Long-term debt | 1.690 | 1.497 | 1.165 | 935 | 707 | 483 | 231 | 145 | 29 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.504 | 2.558 | 2.617 | 2.735 | 2.716 | 2.866 | 3.003 | 3.236 | 3.087 | 2.436 | 2.024 | 1.926 | 1.203 | 442 |
| Total debt | 4.194 | 4.055 | 3.782 | 3.670 | 3.423 | 3.349 | 3.234 | 3.380 | 3.116 | 2.436 | 2.024 | 1.926 | 1.203 | 442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Founder | Founder | 1987 | — | — |
NG Management | Management | 1987 | — | — |
CH Audit | Audit | 1987 | — | — |
P | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBI HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
| Individual | 15.0% | 15.0% | 1993 | |
| Individual | 50.0% | 50.0% | 1993 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 15.0% | 15.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Horsten | Founder | 0 companies |
| Niels Gert Elgaard | Management | 0 companies |
| Carl Henrik Them | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Jens Glavind | Chairman | 0 companies |
| Anders Ring Christiansen | Chairman | 0 companies |
| Christian Morsing | Chairman | 0 companies |
| Hans Peter Tygesen | Board of Directors | 0 companies |