| Revenue | DKK -30K | -90% |
| EBITDA | DKK -55K | -127% |
| Net profit | DKK -5K | -100% |
| Total assets | DKK 3,1M | -88% |
| Equity | DKK 3,1M | -88% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -77 | -48 | -21 | -21 | 1.626 | 2.331 | 2.218 | 2.352 | 3.861 | 4.017 | -309 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.671 | -2.589 | -3.308 | -3.599 | -4.951 | -5.313 | -510 | -25 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -77 | -48 | -21 | -21 | -46 | -258 | -811 | -1.246 | -1.090 | -1.296 | 201 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -52 | -52 | -52 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -77 | -48 | -21 | -21 | -98 | -310 | -863 | -1.246 | -1.090 | -1.296 | 201 | -55 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 302 | 994 | 2.402 | 3.026 | -1.137 | 2.097 | 1.447 | 4.585 | 3.330 | 8.550 | 92.465 | 44 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 225 | 946 | 2.381 | 3.004 | -1.235 | 1.787 | 584 | 3.338 | 2.241 | 7.254 | 92.666 | -10 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -126 | -82 | -64 | -60 | -22 | -145 | -263 | -254 | -202 | -255 | 89 | -6 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 351 | 1.028 | 2.444 | 3.065 | -1.212 | 1.931 | 847 | 3.592 | 2.442 | 7.509 | 92.577 | -5 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.256 | 14.409 | 17.063 | 18.962 | 16.849 | 19.436 | 18.545 | 20.404 | 18.141 | 24.209 | 26.122 | 3.060 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 13.841 | 9.869 | 12.314 | 12.378 | 8.166 | 10.097 | 10.944 | 14.537 | 15.979 | 21.488 | 26.065 | 3.060 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 195 | 197 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.415 | 4.539 | 4.750 | 6.437 | 7.625 | 9.338 | 7.600 | 5.810 | 1.967 | 2.524 | 58 | 0 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.415 | 4.539 | 4.750 | 6.437 | 7.625 | 9.338 | 7.600 | 5.868 | 2.162 | 2.721 | 58 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2011 | — | — |
KN Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CS HOLDING AF 15.6.09 ApS | Company | 50.0% | 50.0% | 2009 |
JMI GRUPPEN A/S | Company | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Milvertz | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hans Christian Larsen | Deputy Chairman | 0 companies |
| Andreas Wejse Mathiasen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Dennis Vad Lauridsen | Chairman | 0 companies |
| Bjarne Wittendorff Ibsen | Board of Directors | 0 companies |
| Hans Østergaard | Chairman | 0 companies |
| Torben Hjort Friderichsen | Board of Directors | 0 companies |
| Søren Toft Mathiasen | Chairman | 0 companies |
| Tinna Worm Knudsen | Board of Directors | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Tina Reinholdt Milvertz | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |