| Revenue | DKK 746K | -10% |
| EBITDA | DKK -86K | -128% |
| Net profit | DKK 37K | -84% |
| Total assets | DKK 16,4M | +4% |
| Equity | DKK 12,3M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 407 | 1.198 | 1.385 | 980 | 1.485 | 1.209 | 1.287 | 1.684 | 1.288 | 183 | 735 | 830 | 746 |
| Staff expenses | -570 | -687 | -593 | -809 | -917 | -785 | -751 | -861 | -935 | -761 | -211 | -519 | -832 |
| EBITDA | 413 | 511 | 792 | 172 | 567 | 424 | 1.036 | 1.046 | 518 | -178 | 524 | 311 | -86 |
| Depreciation & amort. | 88 | -88 | -88 | -89 | -94 | -94 | -3 | -3 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 325 | 423 | 704 | 82 | 473 | 330 | 1.034 | 1.044 | 516 | -178 | 524 | 311 | -86 |
| Net financials | -66 | -47 | -50 | -48 | -41 | -35 | -35 | -37 | 17 | 36 | 56 | -10 | 130 |
| Profit before tax | 259 | 376 | 654 | 34 | 433 | 295 | 999 | 1.006 | 533 | -142 | 580 | 301 | 44 |
| Tax | 66 | 115 | 333 | 31 | 118 | 89 | 221 | 243 | 108 | -42 | 113 | 64 | 7 |
| Net profit | 192 | 261 | 321 | 3 | 315 | 206 | 778 | 764 | 425 | -100 | 467 | 237 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.581 | 5.305 | 5.671 | 5.625 | 5.614 | 5.634 | 15.627 | 15.798 | 16.251 | 15.944 | 15.890 | 15.839 | 16.430 |
| Equity | 2.071 | 2.284 | 2.556 | 2.509 | 2.773 | 2.927 | 10.987 | 11.613 | 11.901 | 11.745 | 12.155 | 12.333 | 12.309 |
| Long-term debt | 2.458 | 2.189 | 1.925 | 2.103 | 1.827 | 1.549 | 1.268 | 987 | 1.296 | 1.085 | 882 | 704 | 1.684 |
| Short-term debt | 1.052 | 832 | 1.186 | 1.009 | 1.011 | 1.156 | 1.510 | 1.268 | 1.084 | 1.188 | 814 | 748 | 387 |
| Total debt | 3.510 | 3.021 | 3.111 | 3.113 | 2.838 | 2.705 | 2.778 | 2.255 | 2.381 | 2.272 | 1.696 | 1.452 | 2.071 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Fenger | Founder | 0 companies |