| Revenue | — | — |
| EBITDA | DKK -11K | +25% |
| Net profit | DKK -102K | -116% |
| Total assets | DKK 8,1M | -4% |
| Equity | DKK 7,9M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 444 | 590 | 939 | 398 | 372 | 443 | 298 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 494 | 438 | 584 | 933 | 391 | 366 | 431 | 290 | -9 | -9 | -10 | -11 | -14 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 494 | 438 | 584 | 933 | 391 | 366 | 431 | 290 | -9 | -9 | -10 | -11 | -14 | -11 |
| Net financials | 500 | 444 | 590 | 970 | 304 | 432 | 476 | 339 | 594 | 642 | 929 | 1.179 | 786 | -101 |
| Profit before tax | 494 | 438 | 584 | 964 | 298 | 426 | 463 | 331 | 585 | 633 | 919 | 1.169 | 772 | -112 |
| Tax | 136 | 125 | 131 | 233 | 68 | 79 | 78 | 68 | 125 | 123 | 182 | 253 | 149 | -10 |
| Net profit | 358 | 312 | 453 | 731 | 230 | 347 | 385 | 263 | 460 | 510 | 737 | 916 | 623 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.262 | 2.567 | 3.053 | 3.857 | 3.946 | 4.323 | 4.718 | 4.967 | 6.400 | 6.746 | 7.406 | 8.079 | 8.447 | 8.075 |
| Equity | 2.181 | 2.494 | 2.946 | 3.678 | 3.908 | 4.254 | 4.640 | 4.903 | 5.363 | 5.872 | 6.609 | 7.525 | 8.147 | 7.915 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 68 | 105 | 179 | 35 | 66 | 72 | 61 | 1.038 | 873 | 797 | 554 | 298 | 159 |
| Total debt | 73 | 68 | 105 | 179 | 35 | 66 | 72 | 61 | 1.038 | 873 | 797 | 554 | 298 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2026 | — | — |
CM Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Christine Gauhl Hemmingsen | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |