| Revenue | DKK 0 | — |
| EBITDA | DKK -653K | -377% |
| Net profit | DKK 14,8M | -8% |
| Total assets | DKK 322,9M | +4% |
| Equity | DKK 322,1M | +4% |
| Employees | 4 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -174 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -378 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -386 | -259 | -197 | -143 | -316 | -220 | -733 | -567 | -84 | -69 | -271 | -137 | -653 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -386 | -259 | -197 | -143 | -316 | -220 | -733 | -567 | -84 | -69 | -271 | -137 | -653 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.776 | 25.579 | 28.463 | 36.680 | 37.434 | 19.442 | 38.720 | 40.535 | 54.256 | 48.790 | 15.229 | 17.398 | 15.938 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.389 | 25.320 | 28.266 | 36.537 | 37.118 | 19.222 | 37.987 | 39.968 | 54.172 | 48.721 | 14.957 | 17.261 | 15.285 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 275 | 305 | 326 | 322 | 360 | -46 | 117 | -43 | -27 | 40 | 655 | 1.213 | 475 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.115 | 25.014 | 27.940 | 36.215 | 36.758 | 19.268 | 37.870 | 40.010 | 54.200 | 48.681 | 14.303 | 16.048 | 14.810 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.941 | 184.755 | 213.542 | 248.605 | 285.141 | 160.254 | 170.226 | 199.469 | 240.254 | 286.047 | 298.377 | 311.631 | 322.873 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 159.631 | 184.428 | 213.181 | 248.223 | 284.764 | 160.232 | 168.468 | 194.879 | 240.219 | 285.972 | 297.612 | 310.367 | 322.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310 | 327 | 361 | 382 | 377 | 22 | 1.758 | 4.590 | 35 | 75 | 764 | 1.264 | 766 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310 | 327 | 361 | 382 | 377 | 22 | 1.758 | 4.590 | 35 | 75 | 764 | 1.264 | 766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Founder | Founder | 1997 | — | — |
HB Management | Management | 2013 | — | — |
JA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 15.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Overgaard | Founder | 0 companies |
| Henning Bech Niekrenz | Management | 0 companies |
| Johannes Aagaard Saugbjerg | Management | 0 companies |