| Revenue | DKK 1,8M | +980% |
| EBITDA | DKK 1,8M | +980% |
| Net profit | DKK 2,5M | +45% |
| Total assets | DKK 7,7M | +45% |
| Equity | DKK 7,4M | +43% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 | 169 | 200 | 163 | 168 | 167 | 103 | 122 | 166 | 1.790 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 167 | 169 | 499 | 163 | 168 | 167 | 103 | 122 | 166 | 1.790 |
| Depreciation & amort. | -0 | -0 | 165 | -25 | -25 | -25 | -25 | -26 | -26 | -0 |
| EBIT | 167 | 169 | 334 | 137 | 142 | 141 | 77 | 96 | 140 | 1.790 |
| Net financials | 124 | 25 | 16 | 69 | 289 | 325 | 191 | 780 | 1.632 | 1.059 |
| Profit before tax | 291 | 194 | 350 | 207 | 431 | 466 | 268 | 876 | 1.772 | 2.849 |
| Tax | 18 | 29 | -16 | 70 | 22 | 28 | 13 | 15 | 29 | 320 |
| Net profit | 272 | 165 | 366 | 136 | 409 | 438 | 254 | 861 | 1.743 | 2.529 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.559 | 2.821 | 3.086 | 3.344 | 3.459 | 3.606 | 3.917 | 4.411 | 5.322 | 7.692 |
| Equity | 2.140 | 1.896 | 2.262 | 2.398 | 2.657 | 2.946 | 3.050 | 3.761 | 5.204 | 7.433 |
| Long-term debt | 796 | 505 | 516 | 468 | 418 | 366 | 309 | 464 | 100 | 0 |
| Short-term debt | 623 | 420 | 308 | 477 | 384 | 294 | 557 | 186 | 18 | 259 |
| Total debt | 1.419 | 925 | 824 | 945 | 801 | 660 | 867 | 650 | 118 | 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Frandsen | Management | 0 companies |
| Tove Elleman Dalsgård | Board of Directors | 0 companies |