| Revenue | DKK 338K | +21% |
| EBITDA | DKK 38K | +260% |
| Net profit | DKK -30K | -710% |
| Total assets | DKK 3M | +250% |
| Equity | DKK 562K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 576 | 763 | 1.030 | 923 | 791 | 392 | 489 | 487 | 715 | 363 | 425 | 279 | 338 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 106 | 166 | 178 | 60 | 70 | 90 | 83 | 295 | -2 | 77 | 11 | 38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | 106 | 166 | 178 | 60 | 70 | 90 | 83 | 295 | -2 | 77 | 11 | 38 |
| Net financials | -53 | -89 | -83 | -53 | -33 | -23 | -19 | -24 | -7 | -6 | -2 | -1 | -45 |
| Profit before tax | -3 | 17 | 83 | 125 | 27 | 47 | 71 | 59 | 288 | -7 | 75 | 10 | -8 |
| Tax | -0 | -2 | 15 | 26 | -12 | 4 | 9 | 9 | 63 | 1 | 19 | 5 | 23 |
| Net profit | -3 | 18 | 68 | 99 | 39 | 43 | 61 | 51 | 225 | -8 | 57 | 5 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.260 | 1.069 | 789 | 670 | 571 | 564 | 673 | 553 | 912 | 961 | 829 | 845 | 2.963 |
| Equity | -66 | -48 | 20 | 119 | 158 | 201 | 263 | 313 | 538 | 530 | 587 | 592 | 562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 431 | 0 | 0 | 0 |
| Short-term debt | 1.326 | 1.116 | 769 | 551 | 413 | 363 | 411 | 240 | 374 | 0 | 242 | 253 | 2.401 |
| Total debt | 1.326 | 1.116 | 769 | 551 | 413 | 363 | 411 | 240 | 374 | 431 | 242 | 253 | 2.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2002 | — | — |
TK Management | Management | 2003 | — | — |
LU | Audit | 2007 | — | — |
HJ Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Tim Kehling Pedersen | Management | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |
| Henrik Johanning | Management | 0 companies |