| Revenue | DKK 18K | -107% |
| EBITDA | DKK 18K | +107% |
| Net profit | DKK 4,6M | +272% |
| Total assets | DKK 32,9M | +19% |
| Equity | DKK 26,2M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 316 | 103 | 565 | 85 | -9 | 31 | 39 | 520 | -6 | — | 252 | -275 | 18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 316 | 103 | 565 | 102 | -9 | 31 | 39 | 520 | -6 | 72 | 252 | -275 | 18 |
| Depreciation & amort. | 1 | -8 | -12 | -12 | -17 | 23 | -23 | -53 | -75 | 144 | -96 | -75 | -57 | -57 |
| EBIT | 64 | 308 | 91 | 553 | 85 | -32 | 9 | -15 | 445 | -150 | -23 | 178 | -332 | -38 |
| Net financials | 2.920 | 3.745 | 1.401 | 1.619 | 1.478 | 890 | 447 | 974 | 2.626 | -2.136 | 1.048 | -1.432 | 1.446 | 4.580 |
| Profit before tax | 2.984 | 4.053 | 1.492 | 2.172 | 1.546 | 858 | 455 | 959 | 3.071 | -2.286 | 1.024 | -1.255 | 1.114 | 4.542 |
| Tax | 18 | 80 | 22 | 130 | 7 | -4 | 3 | -6 | 95 | -40 | -10 | 10 | -119 | -38 |
| Net profit | 2.965 | 3.973 | 1.470 | 2.043 | 1.539 | 862 | 452 | 965 | 2.977 | -2.246 | 1.035 | -1.264 | 1.233 | 4.580 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.954 | 14.581 | 15.929 | 18.355 | 19.835 | 20.836 | 21.280 | 21.906 | 25.128 | 24.907 | 26.183 | 24.774 | 27.616 | 32.913 |
| Equity | 10.277 | 14.250 | 15.720 | 17.763 | 19.302 | 20.164 | 20.616 | 21.581 | 24.450 | 22.093 | 23.014 | 20.416 | 21.649 | 26.229 |
| Long-term debt | 17 | 83 | 22 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 660 | 247 | 186 | 592 | 532 | 672 | 656 | 320 | 646 | 2.814 | 3.168 | 4.358 | 5.967 | 6.685 |
| Total debt | 677 | 330 | 208 | 592 | 532 | 672 | 656 | 320 | 657 | 2.814 | 3.168 | 4.358 | 5.967 | 6.685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2003 | — | — |
MK Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Michael Kaa Andersen | Management | 0 companies |