| Revenue | DKK 260K | +22% |
| EBITDA | DKK 260K | +22% |
| Net profit | DKK -122K | +26% |
| Total assets | DKK 6,9M | +0% |
| Equity | DKK -1M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 26 | 78 | 119 | 108 | 168 | 169 | 97 | 146 | 213 | 260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 169 | -90 | -64 | -24 | 108 | 168 | 169 | 97 | 146 | 213 | 260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -144 | -144 | -144 | -144 | -151 | -151 | -153 |
| EBIT | 169 | -90 | -64 | -24 | -35 | 24 | 25 | -47 | -5 | 62 | 107 |
| Net financials | -49 | -176 | -222 | -272 | -284 | -302 | -313 | -323 | -238 | -233 | -222 |
| Profit before tax | 119 | -267 | -285 | -297 | -320 | -277 | -288 | -370 | -243 | -171 | -115 |
| Tax | 40 | -44 | -40 | -48 | -59 | -29 | -32 | -50 | -22 | -6 | 7 |
| Net profit | 79 | -222 | -245 | -249 | -261 | -248 | -257 | -320 | -221 | -165 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.500 | 0 | 7.088 | 7.120 | 7.163 | 7.188 | 7.209 | 7.180 | 6.652 | 6.857 | 6.888 |
| Equity | — | — | 801 | 552 | 291 | 43 | -213 | -533 | -754 | -919 | -1.041 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.003 | 0 | 6.064 | 6.255 | 6.549 | 6.791 | 7.038 | 7.298 | 6.956 | 7.266 | 7.411 |
| Total debt | 4.003 | 0 | 6.064 | 6.567 | 6.872 | 6.791 | 7.038 | 7.298 | 6.956 | 7.266 | 7.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLIAM LAURSEN HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Laursen | Management | 0 companies |