| Revenue | DKK 77K | +8% |
| EBITDA | DKK 77K | +8% |
| Net profit | DKK 9K | +123% |
| Total assets | DKK 2M | -1% |
| Equity | DKK 652K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 111 | 157 | 169 | 167 | 220 | 228 | 232 | 235 | 180 | 87 | 72 | 77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 100 | 147 | 159 | 156 | 220 | 228 | 232 | 235 | 180 | 87 | 72 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -43 | -43 | -43 | -43 | -43 | -46 | -48 | -48 |
| EBIT | 31 | 100 | 147 | 159 | 156 | 178 | 185 | 189 | 192 | 137 | 41 | 24 | 30 |
| Net financials | -55 | -140 | -105 | -146 | -83 | -55 | -73 | -114 | -22 | -19 | -18 | -17 | -20 |
| Profit before tax | -25 | -40 | 42 | 13 | 73 | 123 | 112 | 75 | 170 | 118 | 23 | 7 | 10 |
| Tax | 12 | -41 | 9 | 3 | 16 | 27 | 25 | 18 | 37 | 26 | 5 | 3 | 1 |
| Net profit | -37 | 1 | 33 | 10 | 57 | 96 | 88 | 57 | 132 | 92 | 18 | 4 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.608 | 2.531 | 2.499 | 2.358 | 2.270 | 2.226 | 2.135 | 2.075 | 2.043 | 2.033 | 1.999 | 1.996 | 1.971 |
| Equity | 53 | 54 | 87 | 98 | 155 | 250 | 338 | 395 | 527 | 620 | 638 | 642 | 652 |
| Long-term debt | 2.046 | 1.914 | 1.743 | 1.590 | 1.394 | 1.186 | 991 | 988 | 919 | 849 | 779 | 708 | 638 |
| Short-term debt | 225 | 321 | 418 | 416 | 451 | 493 | 487 | 365 | 261 | 221 | 233 | 293 | 301 |
| Total debt | 2.271 | 2.235 | 2.160 | 2.006 | 1.845 | 1.679 | 1.478 | 1.353 | 1.180 | 1.070 | 1.012 | 1.002 | 939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2002 | — | — |
NB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBØ HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Michael Bødtker | Management | 0 companies |
| Nina Bødtker | Management | 0 companies |