| Revenue | DKK -116K | +8% |
| EBITDA | DKK -423K | -47% |
| Net profit | DKK 29,8M | +940% |
| Total assets | DKK 44,6M | +183% |
| Equity | DKK 44,5M | +186% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -16 | -15 | — | -20 | -20 | -49 | -36 | -23 | 0 | -23 | -107 | -116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -180 | -307 |
| EBITDA | -12 | -16 | -15 | -163 | -20 | -20 | -49 | -36 | -23 | -27 | -23 | -287 | -423 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -16 | -15 | -163 | -20 | -20 | -49 | -36 | -23 | -27 | -23 | -287 | -423 |
| Net financials | 280 | 299 | 224 | 471 | 53 | 363 | 4.017 | 2.119 | 982 | 3.720 | 83 | 3.328 | 30.844 |
| Profit before tax | 268 | 284 | 208 | 308 | 33 | 344 | 3.968 | 2.083 | 959 | 3.693 | 60 | 3.040 | 30.420 |
| Tax | 60 | 71 | 54 | 107 | 7 | 87 | -65 | 239 | 173 | 374 | -97 | 177 | 649 |
| Net profit | 208 | 213 | 154 | 201 | 26 | 257 | 4.033 | 1.843 | 786 | 3.319 | 158 | 2.864 | 29.771 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.071 | 4.289 | 4.036 | 4.143 | 4.059 | 4.300 | 8.159 | 9.913 | 10.596 | 13.828 | 13.814 | 15.744 | 44.603 |
| Equity | 4.051 | 3.864 | 4.018 | 4.119 | 4.045 | 4.202 | 8.135 | 9.872 | 10.550 | 13.756 | 13.799 | 15.563 | 44.534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 425 | 18 | 24 | 14 | 98 | 25 | 41 | 46 | 72 | 15 | 181 | 69 |
| Total debt | 20 | 425 | 18 | 24 | 14 | 98 | 25 | 41 | 46 | 72 | 15 | 181 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2024 | — | — |
SG Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C&S Invest ApS | Company | 66.7% | 66.7% | 2025 |
Aconti Invest ApS | Company | 15.0% | 15.0% | 2025 |
WSG Invest ApS | Company | 15.0% | 15.0% | 2025 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 | |
SCG Holco ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Chantal Marie Colette Gram | Management | 0 companies |
| Søren Gram | Management | 0 companies |