| Revenue | DKK 1,5M | +264% |
| EBITDA | DKK -741K | -146% |
| Net profit | DKK -863K | -185% |
| Total assets | DKK 30,8M | +91% |
| Equity | DKK 5,9M | -13% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.086 | 1.142 | 693 | 413 | 1.503 |
| Staff expenses | -89 | -5 | -0 | -0 | -0 |
| EBITDA | 996 | 287 | 993 | 1.613 | -741 |
| Depreciation & amort. | -27 | -24 | -20 | -18 | -5 |
| EBIT | 970 | 263 | 973 | 1.596 | -746 |
| Net financials | -25 | -62 | -97 | -285 | -365 |
| Profit before tax | 945 | 201 | 876 | 1.310 | -1.111 |
| Tax | 210 | 46 | 194 | 289 | -248 |
| Net profit | 735 | 155 | 683 | 1.021 | -863 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.439 | 14.485 | 15.203 | 16.137 | 30.800 |
| Equity | 5.791 | 10.529 | 5.711 | 6.732 | 5.869 |
| Long-term debt | 1.755 | 1.034 | 6.716 | 6.173 | 6.274 |
| Short-term debt | 788 | 2.055 | 1.841 | 2.162 | 18.068 |
| Total debt | 2.543 | 3.088 | 8.556 | 8.335 | 24.343 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CS Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (5) | ||
CØ Management | Management | 2020 – 2024 |
PO Management | Management | 2004 – 2012 |
NO Audit | Audit | 2001 – 2006 |
KF Management | Management | 2001 – 2020 |
| Audit | 2006 – 2007 | |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2024 – 2025 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2013 – 2018 | |
| Chairman | 2001 – 2020 | |
| Board of Directors | 2009 – 2020 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2009 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2002 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Østergaard Stephansen | Management | 0 companies |
| Per Ole Madsen | Management | 0 companies |
| Chris Severin Steenberg | Chief Executive Officer | 0 companies |
| Niels-Anker Ottesen | Audit | 0 companies |
| Karsten Frederiksen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Chris Nørgaard Olsen | Chairman | 0 companies |
| Jens Wedel Bang Brønden | Board of Directors | 0 companies |
| Torben Houge Nielsen | Board of Directors | 0 companies |
| Finn Pedersen | Chairman | 0 companies |
| Kaj Meyer Christensen | Board of Directors | 0 companies |
| Mads Per Korsgaard | Board of Directors | 0 companies |
| Kurt Christensen | Board of Directors | 0 companies |