| Revenue | DKK 1,1M | +15% |
| EBITDA | DKK 39K | -38% |
| Net profit | DKK 3K | -37% |
| Total assets | DKK 521K | -2% |
| Equity | DKK 272K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 973 | 920 | 725 | 653 | 928 | 906 | 971 | 989 | 884 | 1.059 | 970 | 955 | 1.097 |
| Staff expenses | -753 | -809 | -670 | -598 | -893 | -747 | -816 | -1.045 | -838 | -953 | -899 | -892 | -1.058 |
| EBITDA | 105 | 19 | 55 | 55 | 35 | 159 | 155 | -56 | 46 | 105 | 72 | 63 | 39 |
| Depreciation & amort. | -12 | -18 | -18 | -18 | -6 | -4 | -22 | -31 | -31 | -31 | -33 | -39 | -43 |
| EBIT | 92 | 1 | 38 | 37 | 30 | 154 | 133 | -87 | 15 | 74 | 39 | 24 | -4 |
| Net financials | -15 | -10 | -5 | -5 | -5 | 9 | 5 | 3 | -10 | -23 | -46 | -18 | 8 |
| Profit before tax | 78 | -9 | 32 | 32 | 25 | 163 | 137 | -84 | 5 | 51 | -7 | 6 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | 19 | 30 | -15 | 11 | 19 | -2 | 2 | 1 |
| Net profit | 78 | -9 | 32 | 32 | 25 | 144 | 107 | -69 | -6 | 32 | -5 | 4 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 379 | 195 | 312 | 207 | 275 | 525 | 572 | 619 | 736 | 466 | 464 | 531 | 521 |
| Equity | -16 | -26 | 7 | 38 | 63 | 208 | 314 | 245 | 239 | 271 | 266 | 270 | 272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 395 | 220 | 305 | 169 | 211 | 318 | 258 | 374 | 497 | 182 | 187 | 247 | 238 |
| Total debt | 395 | 220 | 305 | 169 | 211 | 318 | 258 | 374 | 497 | 182 | 187 | 247 | 238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
CF Founder | Founder | 1998 | — | — |
SE Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| MIDTGAARD & HÜBERTZ, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Charlotte Fledelius | Founder | 0 companies |
| Søren Erik Gordon Reeslev | Founder | 0 companies |