| Revenue | DKK -307K | +21% |
| EBITDA | DKK -714K | -3% |
| Net profit | DKK -699K | -2% |
| Total assets | DKK 1,3M | -37% |
| Equity | DKK 1,3M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.348 | 12.491 | -382 | -790 | -732 | -296 | 97 | -82 | -248 | 265 | -22 | -359 | -254 | -307 |
| Staff expenses | -914 | -909 | -840 | -817 | -767 | -787 | -797 | -797 | -802 | -793 | -830 | -458 | -437 | -407 |
| EBITDA | 11.434 | 11.583 | -1.222 | -1.607 | -1.499 | -1.083 | -701 | -879 | -1.050 | -528 | -852 | -818 | -691 | -714 |
| Depreciation & amort. | 477 | 5.477 | 75 | 69 | 58 | -58 | -55 | -5 | -0 | -4 | -44 | -44 | -44 | -44 |
| EBIT | 10.957 | 6.105 | -1.296 | -1.677 | -1.558 | -1.141 | -756 | -883 | -1.050 | -532 | -896 | -862 | -735 | -758 |
| Net financials | -1.844 | 610 | -256 | 850 | 97 | 381 | 161 | 97 | 75 | 291 | -397 | -222 | 50 | 60 |
| Profit before tax | 9.114 | 6.715 | -1.553 | -827 | -1.461 | -760 | -595 | -786 | -975 | -241 | -1.293 | -1.084 | -685 | -699 |
| Tax | 2.254 | 1.689 | -355 | -0 | -0 | -0 | -0 | -0 | 360 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6.859 | 5.026 | -1.198 | -827 | -1.461 | -760 | -595 | -786 | -1.334 | -241 | -1.293 | -1.084 | -685 | -699 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.586 | 16.068 | 11.521 | 10.384 | 9.389 | 8.315 | 7.562 | 6.806 | 5.548 | 5.220 | 3.916 | 2.740 | 2.146 | 1.342 |
| Equity | 7.264 | 12.290 | 11.092 | 10.266 | 8.805 | 8.045 | 7.450 | 6.664 | 5.330 | 5.089 | 3.796 | 2.711 | 2.026 | 1.328 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.033 | 3.783 | 429 | 118 | 584 | 270 | 111 | 142 | 193 | 131 | 120 | 29 | 119 | 14 |
| Total debt | 7.033 | 3.783 | 429 | 118 | 584 | 270 | 111 | 142 | 218 | 131 | 120 | 29 | 119 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2002 | |
DAM THINGS HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carl-Erik Østergaard | Management | 0 companies |
| Kaj Palsgård Andersen | Board of Directors | 0 companies |
| Palle Damkjær | Board of Directors | 0 companies |