| Revenue | DKK 6,1M | -3% |
| EBITDA | DKK 465K | -75% |
| Net profit | DKK 465K | -68% |
| Total assets | DKK 15,3M | +17% |
| Equity | DKK 9M | +5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -195 | 3.848 | 7.098 | 5.406 | 2.203 | 2.342 | 2.399 | 2.419 | 2.439 | 2.320 | 2.685 | 6.426 | 6.253 | 6.050 |
| Staff expenses | -217 | -1.380 | -2.853 | -2.880 | -1.918 | -1.974 | -1.959 | -1.987 | -1.911 | -2.035 | -1.321 | -2.550 | -4.365 | -5.586 |
| EBITDA | -412 | 2.467 | 4.245 | 2.526 | 285 | 367 | 440 | 433 | 528 | 284 | 1.364 | 3.876 | 1.888 | 465 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -412 | 2.467 | 4.245 | 2.526 | 285 | 367 | 440 | 433 | 528 | 284 | 1.364 | 3.876 | 1.888 | 465 |
| Net financials | 70 | -1.450 | -248 | -37 | 2.314 | 162 | 151 | 68 | 28 | 15 | 79 | 283 | -26 | 136 |
| Profit before tax | -171 | 1.017 | 3.997 | 2.489 | 2.599 | 529 | 591 | 501 | 556 | 299 | 1.444 | 4.158 | 1.862 | 600 |
| Tax | 86 | 632 | 1.078 | 644 | 113 | 117 | 130 | 110 | 123 | 66 | 318 | 915 | 414 | 135 |
| Net profit | -257 | 385 | 2.919 | 1.845 | 2.486 | 413 | 461 | 391 | 433 | 233 | 1.126 | 3.244 | 1.447 | 465 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.168 | 4.127 | 7.807 | 9.395 | 11.170 | 6.562 | 7.029 | 2.491 | 3.060 | 3.057 | 16.198 | 27.585 | 13.036 | 15.302 |
| Equity | 3.139 | 3.524 | 6.443 | 8.288 | 10.774 | 6.187 | 6.648 | 2.039 | 2.473 | 2.706 | 3.832 | 7.076 | 8.523 | 8.988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 602 | 1.363 | 1.107 | 395 | 375 | 380 | 452 | 587 | 351 | 12.106 | 19.345 | 4.440 | 6.314 |
| Total debt | 29 | 602 | 1.363 | 1.107 | 395 | 375 | 380 | 452 | 587 | 351 | 12.106 | 19.345 | 4.440 | 6.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — | |
CI Management | Management | 2004 | — | — |
JM Management | Management | 1998 | — | — |
GJ Management | Management | 2003 | — | — |
Ca Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Christian Isachsen | Management | 0 companies |
| Jens Munck | Management | 0 companies |
| Gunnar Johan Laastad | Management | 0 companies |
| Cambi as | Founder | 0 companies |
| Erik Skovgaard Nielsen | Board of Directors | 0 companies |
| Frank Olstad | Board of Directors | 0 companies |
| Norman Weisz | Board of Directors | 0 companies |
| Per Audun Lillebø | Chairman | 0 companies |
| Peter Kildal | Chairman | 0 companies |