| Revenue | DKK 139K | +24% |
| EBITDA | DKK 125K | +21% |
| Net profit | DKK 63K | +1113% |
| Total assets | DKK 1,7M | -22% |
| Equity | DKK 413K | -51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 338 | 263 | 260 | 100 | 90 | 110 | 112 | 105 | 111 | 95 | 109 | 112 | 139 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 173 | 111 | 147 | 90 | 84 | 100 | 103 | 96 | 102 | 86 | 100 | 103 | 125 |
| Depreciation & amort. | -0 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | 173 | 89 | 125 | 67 | 61 | 77 | 80 | 73 | 79 | 63 | 77 | 80 | 102 |
| Net financials | -100 | -61 | -61 | -61 | -60 | -58 | -55 | -41 | -64 | -58 | -60 | -72 | -78 |
| Profit before tax | 73 | 27 | 63 | 6 | 2 | 19 | 24 | 32 | 15 | 6 | 17 | 7 | 24 |
| Tax | 26 | 7 | -9 | 57 | 0 | 4 | 5 | 7 | 4 | 2 | 4 | 2 | -39 |
| Net profit | 47 | 21 | 73 | -51 | 1 | 15 | 19 | 25 | 11 | 4 | 13 | 5 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.333 | 2.296 | 2.210 | 2.191 | 2.187 | 2.194 | 2.190 | 2.181 | 2.165 | 2.168 | 2.179 | 2.188 | 1.709 |
| Equity | 559 | 600 | 581 | 603 | 622 | 654 | 691 | 734 | 763 | 785 | 815 | 838 | 413 |
| Long-term debt | 1.486 | 1.463 | 1.412 | 1.364 | 1.310 | 1.255 | 1.199 | 1.122 | 1.082 | 1.021 | 964 | 913 | 849 |
| Short-term debt | 182 | 124 | 100 | 118 | 149 | 178 | 193 | 218 | 213 | 255 | 292 | 330 | 390 |
| Total debt | 1.669 | 1.586 | 1.512 | 1.482 | 1.459 | 1.433 | 1.392 | 1.340 | 1.295 | 1.275 | 1.256 | 1.243 | 1.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2003 | — | — |
DS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHARLIE SMEDEGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Charlie Smedegaard | Management | 0 companies |
| Dorte Smedegaard | Management | 0 companies |