| Revenue | — | — |
| EBITDA | DKK -740K | +93% |
| Net profit | DKK -2,9M | +95% |
| Total assets | DKK 1,2M | -21% |
| Equity | DKK -47,9M | -6% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 0 | -60 | -60 | -93 | -54 | -138 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -65 | -60 | -60 | -93 | -54 | -138 | 86 | -4.199 | 116 | 1.400 | 3.693 | -11.042 | -740 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -65 | -60 | -60 | -93 | -54 | -138 | 86 | -4.199 | 116 | 1.400 | 3.693 | -11.042 | -740 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.042 | 292 | 1.729 | -2.616 | -2.926 | -3.819 | 1.236 | -3.808 | 2.290 | 191 | 5.036 | -59.607 | -2.128 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 2.977 | 259 | 1.838 | -2.609 | -2.980 | -3.957 | 1.071 | -3.937 | 2.125 | 69 | 4.970 | -59.665 | -2.869 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.651 | -164 | 9 | 574 | -0 | -0 | 17 | 1.100 | -0 | -0 | -660 | 660 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 4.628 | 423 | 1.829 | -3.183 | -2.980 | -3.957 | 1.053 | -5.037 | 2.125 | 69 | 5.630 | -60.325 | -2.869 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.992 | 31.301 | 32.487 | 29.420 | 20.765 | 32.696 | 29.864 | 26.142 | 27.848 | 28.873 | 34.792 | 1.479 | 1.171 |
| Equity | — | — | — | — | — | — | — | — | — | — | 7.381 | 22.480 | 22.809 | 19.526 | 16.546 | 12.491 | 13.439 | 8.348 | 10.418 | 10.431 | 16.004 | -45.037 | -47.906 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.022 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.835 | 8.821 | 9.679 | 7.951 | 4.219 | 20.205 | 16.425 | 17.794 | 17.430 | 18.442 | 18.789 | 46.516 | 55 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.835 | 8.821 | 9.679 | 7.951 | 4.219 | 20.205 | 16.425 | 17.794 | 17.430 | 18.442 | 18.789 | 46.516 | 49.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2017 | — | — |
HR Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Brinch Nissen | Management | 0 companies |
| Helle Ringner | Management | 0 companies |
| Hanne Ringner | Board of Directors | 0 companies |
| Torben Storm Nielsen | Board of Directors | 0 companies |