| Revenue | DKK 58K | -45% |
| EBITDA | DKK 58K | -40% |
| Net profit | DKK 88K | +5% |
| Total assets | DKK 2,8M | +3% |
| Equity | DKK 2,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.308 | — | — | 1.581 | 1.474 | 1.386 | 627 | -19 | 123 | 82 | 60 | 105 | 58 |
| Staff expenses | -1.037 | -0 | -0 | -1.077 | -1.225 | -995 | -722 | -94 | -28 | -0 | -0 | -8 | -0 |
| EBITDA | -159 | 0 | 0 | 503 | 249 | 391 | -95 | -113 | 95 | 82 | 60 | 97 | 58 |
| Depreciation & amort. | -56 | -0 | -0 | -75 | -54 | -38 | -23 | -4 | -8 | -8 | -8 | -8 | -8 |
| EBIT | -215 | 0 | 0 | 429 | 195 | 353 | -118 | -117 | 87 | 74 | 52 | 89 | 50 |
| Net financials | -19 | 0 | 0 | 38 | 19 | 51 | -17 | -36 | -12 | 43 | 17 | 23 | 67 |
| Profit before tax | -201 | 0 | 0 | 467 | 213 | 404 | -135 | -153 | 75 | 118 | 69 | 111 | 117 |
| Tax | -43 | -0 | -0 | 111 | 44 | 90 | -9 | -0 | -0 | -0 | 6 | 27 | 29 |
| Net profit | -158 | 0 | 0 | 356 | 169 | 314 | -126 | -153 | 75 | 118 | 63 | 84 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.347 | 0 | 0 | 3.078 | 3.153 | 3.338 | 2.294 | 2.763 | 2.737 | 2.838 | 2.747 | 2.700 | 2.775 |
| Equity | 1.313 | 0 | 0 | 2.127 | 2.195 | 2.406 | 2.174 | 1.968 | 1.987 | 2.048 | 2.055 | 2.021 | 2.110 |
| Long-term debt | -114 | 0 | 0 | 126 | 57 | 0 | 0 | 669 | 649 | 647 | 628 | 604 | 583 |
| Short-term debt | -906 | 0 | 0 | 949 | 954 | 923 | 119 | 127 | 101 | 142 | 65 | 75 | 83 |
| Total debt | -1.020 | 0 | 0 | 949 | 954 | 923 | 119 | 796 | 750 | 789 | 692 | 679 | 666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Founder | Founder | 2000 | — | — |
ÅK Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Chris Størling Romppanen | Founder | 0 companies |
| Åge Kim Sørensen | Founder | 0 companies |
| Peter Katholm | Board of Directors | 0 companies |
| Bo René Danrich | Board of Directors | 0 companies |
| Leon Christiansen | Board of Directors | 0 companies |