| Revenue | DKK 326K | +20% |
| EBITDA | DKK 188K | -16% |
| Net profit | DKK 45K | -88% |
| Total assets | DKK 6,5M | -1% |
| Equity | DKK 3,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 125 | 180 | 185 | 291 | 283 | 271 | 332 | 320 | 303 | 336 | 362 | 272 | 326 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -138 |
| EBITDA | 399 | 125 | 180 | 185 | 291 | 283 | 271 | 332 | 320 | 303 | 336 | 397 | 225 | 188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 399 | 125 | 180 | 185 | 291 | 283 | 271 | 332 | 320 | 303 | 336 | 397 | 225 | 188 |
| Net financials | -108 | -135 | -124 | -145 | -150 | -159 | -136 | -147 | -114 | -104 | -103 | 243 | -174 | -131 |
| Profit before tax | 291 | -10 | 12 | 840 | 141 | 124 | 691 | 184 | 205 | 199 | 233 | 640 | 494 | 56 |
| Tax | 71 | -1 | 3 | 182 | 29 | 28 | 153 | 41 | 45 | 44 | 52 | 128 | 110 | 12 |
| Net profit | 219 | -9 | 10 | 658 | 112 | 96 | 539 | 144 | 160 | 155 | 181 | 512 | 384 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.067 | 3.051 | 3.494 | 4.377 | 5.516 | 5.570 | 5.729 | 5.850 | 5.876 | 5.896 | 5.980 | 5.475 | 6.535 | 6.465 |
| Equity | 655 | 646 | 655 | 1.313 | 1.426 | 1.521 | 2.060 | 2.095 | 2.145 | 2.200 | 2.331 | 2.793 | 3.128 | 3.122 |
| Long-term debt | 1.986 | 1.966 | 2.306 | 2.321 | 3.203 | 3.114 | 3.022 | 2.947 | 2.836 | 2.725 | 2.619 | 1.643 | 2.367 | 2.367 |
| Short-term debt | 376 | 395 | 500 | 531 | 677 | 724 | 314 | 474 | 562 | 636 | 695 | 759 | 663 | 599 |
| Total debt | 2.362 | 2.362 | 2.807 | 2.853 | 3.881 | 3.839 | 3.336 | 3.421 | 3.397 | 3.362 | 3.314 | 2.403 | 3.031 | 2.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Christina North Larsen | Management | 0 companies |