| Revenue | DKK -20K | -80% |
| EBITDA | DKK -20K | +80% |
| Net profit | DKK -497K | +58% |
| Total assets | DKK 7,7M | -6% |
| Equity | DKK -712K | -231% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | 85 | 19 | -21 | -8 | 38 | -364 | -345 | 5 | -28 | -63 | -103 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | 85 | 19 | -21 | -8 | 38 | -364 | -345 | 5 | -28 | -63 | -103 | -20 |
| Depreciation & amort. | -8 | -29 | -29 | -43 | -60 | -86 | -314 | -8 | -96 | -99 | -705 | -0 | -0 |
| EBIT | -46 | 56 | -9 | -64 | -69 | -48 | -678 | -353 | -91 | -127 | -768 | -103 | -20 |
| Net financials | -37 | -98 | 61 | 9 | 59 | 3.284 | 837 | -48 | -9 | -5 | -6.336 | -1.071 | -477 |
| Profit before tax | -82 | -42 | 51 | -54 | -10 | 3.236 | 159 | -400 | -100 | -132 | -7.105 | -1.174 | -497 |
| Tax | -0 | -0 | -0 | -0 | -0 | 601 | -45 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -82 | -42 | 51 | -54 | -10 | 2.636 | 205 | -400 | -100 | -132 | -7.105 | -1.174 | -497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.471 | 3.691 | 4.976 | 6.229 | 6.189 | 9.602 | 17.733 | 17.160 | 17.436 | 18.350 | 9.505 | 8.215 | 7.706 |
| Equity | -460 | -502 | 919 | 865 | 855 | 3.491 | 3.696 | 3.295 | 3.196 | 3.063 | 958 | -215 | -712 |
| Long-term debt | 341 | 1.064 | 999 | 894 | 842 | 789 | 733 | 83 | 55 | 26 | 0 | 0 | 0 |
| Short-term debt | 1.591 | 3.129 | 3.058 | 4.470 | 4.492 | 5.322 | 13.304 | 13.781 | 14.185 | 15.261 | 8.547 | 8.430 | 8.419 |
| Total debt | 1.931 | 4.193 | 4.057 | 5.364 | 5.334 | 6.111 | 14.037 | 13.864 | 14.240 | 15.287 | 8.547 | 8.430 | 8.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2003 | — | — |
LF Founder | Founder | 2003 | — | — |
JH Audit | Audit | 2006 | — | — |
TN Management | Management | 2011 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Bjarne Klitgaard Larsen | Management | 0 companies |
| Lars Fogh-Andersen | Founder | 0 companies |
| Jess Hæstrup | Audit | 0 companies |
| Trygve Natvig | Management | 0 companies |
| Jørgen Skougaard Simonsen | Chief Executive Officer | 0 companies |