| Revenue | DKK -72K | +30% |
| EBITDA | DKK -72K | -30% |
| Net profit | DKK 670K | +214% |
| Total assets | DKK 7,3M | +8% |
| Equity | DKK 7,3M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | -70 | 148 | — | 12 | 2.407 | -51 | -59 | -46 | -46 | -46 | -55 | -72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | -70 | 148 | 130 | 12 | 2.407 | -51 | -59 | -46 | -46 | -46 | -55 | -72 |
| Depreciation & amort. | 85 | 85 | -85 | -85 | -85 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 29 | -155 | 63 | 45 | -72 | 2.407 | -51 | -59 | -46 | -46 | -46 | -55 | -72 |
| Net financials | 174 | 180 | 82 | 121 | 250 | 250 | -300 | 759 | 909 | 1.976 | -1.785 | 278 | 753 |
| Profit before tax | 203 | 25 | 145 | 166 | 177 | 2.657 | -351 | 700 | 863 | 1.930 | -1.831 | 223 | 681 |
| Tax | 72 | 28 | 56 | 59 | 58 | 315 | -0 | 78 | 194 | 417 | 8 | 10 | 11 |
| Net profit | 131 | -2 | 89 | 107 | 120 | 2.342 | -351 | 622 | 669 | 1.513 | -1.839 | 213 | 670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.179 | 3.301 | 3.272 | 3.414 | 3.518 | 5.826 | 5.472 | 6.139 | 6.822 | 8.672 | 6.777 | 6.813 | 7.344 |
| Equity | 3.126 | 3.123 | 3.212 | 3.319 | 3.439 | 5.781 | 5.430 | 6.052 | 6.721 | 8.234 | 6.395 | 6.608 | 7.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 178 | 60 | 95 | 79 | 45 | 43 | 86 | 100 | 438 | 382 | 205 | 66 |
| Total debt | 54 | 178 | 60 | 95 | 79 | 45 | 43 | 86 | 100 | 438 | 382 | 205 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2015 | — | — |
HB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Baunbæk Dyremose | Management | 0 companies |
| Henning Baunbæk Dyremose | Management | 0 companies |