| Revenue | DKK -1,7M | +55% |
| EBITDA | DKK -6,3M | -77% |
| Net profit | DKK -5,4M | -83% |
| Total assets | DKK 9,5M | -6% |
| Equity | DKK 1M | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.423 | 6.634 | 667 | 5.691 | 1.357 | 1.015 | 733 | 948 | 510 | -668 | -1.074 | -1.663 |
| Staff expenses | -3.253 | -3.518 | -3.563 | -3.647 | -2.939 | -3.014 | -3.472 | -2.604 | -2.582 | -2.590 | -2.473 | -3.405 |
| EBITDA | -1.831 | 3.116 | -2.896 | 2.044 | -1.582 | -1.999 | -2.739 | -1.906 | -12.453 | -3.258 | -3.547 | -6.268 |
| Depreciation & amort. | -869 | -365 | -372 | -397 | -101 | -85 | -67 | -53 | -10 | -2 | -11 | -5 |
| EBIT | -2.700 | 2.751 | -3.267 | 1.647 | -1.683 | -2.084 | -2.805 | -1.959 | -12.463 | -3.259 | -3.558 | -6.274 |
| Net financials | -1.009 | -730 | 387 | -47 | 198 | 78 | 389 | -148 | -268 | -367 | -308 | -250 |
| Profit before tax | -3.709 | 2.021 | -2.880 | 1.600 | -1.485 | -2.006 | -2.416 | -2.107 | -12.731 | -3.627 | -3.866 | -6.524 |
| Tax | -891 | 538 | -698 | 379 | -321 | -439 | -527 | -459 | -1.933 | -865 | -916 | -1.131 |
| Net profit | -2.818 | 1.483 | -2.182 | 1.221 | -1.164 | -1.568 | -1.888 | -1.648 | -10.798 | -2.762 | -2.951 | -5.392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99.059 | 110.484 | 84.579 | 51.391 | 65.288 | 65.592 | 31.129 | 33.474 | 24.762 | 23.530 | 10.087 | 9.490 |
| Equity | 14.995 | 16.478 | 14.297 | 15.518 | 18.033 | 16.466 | 14.577 | 12.929 | 2.132 | 1.369 | 1.418 | 1.026 |
| Long-term debt | 30.149 | 11.920 | 10.744 | 8.960 | 8.960 | 8.960 | 8.978 | 8.565 | 8.331 | 7.943 | 7.377 | 7.034 |
| Short-term debt | 53.914 | 82.086 | 59.538 | 26.912 | 37.244 | 39.111 | 6.324 | 10.684 | 14.299 | 14.217 | 1.292 | 1.429 |
| Total debt | 84.063 | 94.006 | 70.282 | 35.872 | 46.204 | 48.071 | 15.302 | 19.248 | 22.630 | 22.160 | 8.668 | 8.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 | |
Hector Holding Viborg ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Søgaard-Christensen | Management | 0 companies |
| Mie Sylvestersen-Platz | Board of Directors | 0 companies |
| Jørgen Friedrich | Board of Directors | 0 companies |
| Uffe Graa-Jacobsen | Board of Directors | 0 companies |
| Joan Colding | Board of Directors | 0 companies |