| Revenue | DKK -12K | -30% |
| EBITDA | DKK -12K | +30% |
| Net profit | DKK 128K | +61% |
| Total assets | DKK 3,6M | +2% |
| Equity | DKK 3,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | -19 | 8 | 37 | 61 | 44 | -63 | -65 | -11 | -5 | -11 | -635 | -17 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26 | -19 | 8 | 37 | 61 | 44 | -63 | -65 | -11 | -5 | -11 | -635 | -17 | -12 |
| Depreciation & amort. | -20 | -20 | -20 | -20 | -20 | -20 | -570 | -312 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | -40 | -13 | 17 | 40 | 23 | -634 | -377 | -11 | -5 | -11 | -635 | -17 | -12 |
| Net financials | 124 | 142 | 158 | -208 | -17 | 9 | -16 | -12 | 40 | 79 | 84 | 104 | 96 | 140 |
| Profit before tax | 130 | 102 | 145 | -191 | 23 | 32 | -650 | -389 | 28 | 74 | 73 | -530 | 79 | 128 |
| Tax | 39 | 33 | 31 | -114 | 11 | 12 | 90 | -0 | -0 | -0 | -0 | 0 | -0 | -0 |
| Net profit | 91 | 69 | 115 | -77 | 12 | 20 | -740 | -389 | 28 | 74 | 73 | -530 | 79 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.672 | 8.560 | 8.399 | 6.322 | 6.231 | 6.201 | 4.576 | 4.134 | 4.086 | 4.104 | 4.120 | 3.474 | 3.493 | 3.553 |
| Equity | 7.652 | 7.521 | 7.435 | 5.358 | 5.320 | 5.340 | 4.549 | 4.106 | 4.081 | 4.099 | 4.115 | 3.469 | 3.483 | 3.543 |
| Long-term debt | 900 | 900 | 912 | 912 | 833 | 788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 139 | 52 | 52 | 78 | 72 | 27 | 27 | 5 | 5 | 5 | 6 | 10 | 10 |
| Total debt | 1.020 | 1.039 | 964 | 964 | 911 | 860 | 27 | 27 | 5 | 5 | 5 | 6 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Erik Withen | Founder | 0 companies |