| Revenue | DKK 2M | +24% |
| EBITDA | DKK 61K | +128% |
| Net profit | DKK 38K | +131% |
| Total assets | DKK 5,2M | -4% |
| Equity | DKK 3,6M | -21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.839 | 1.679 | 1.767 | -6 | 1.713 | 2.120 | 2.214 | 2.780 | 2.051 | 2.002 | 1.260 | 1.607 | 1.988 |
| Staff expenses | -1.794 | -1.345 | -1.324 | -1.339 | -1.540 | -1.713 | -2.018 | -1.888 | -1.585 | -1.762 | -1.795 | -1.825 | -1.927 |
| EBITDA | 1.045 | 334 | 443 | -1.345 | 173 | 407 | 196 | 891 | 467 | 241 | -535 | -218 | 61 |
| Depreciation & amort. | -113 | -51 | -7 | -7 | -6 | -4 | -5 | -8 | -8 | -8 | -8 | -8 | -5 |
| EBIT | 932 | 283 | 436 | -1.352 | 167 | 404 | 191 | 883 | 459 | 233 | -543 | -226 | 56 |
| Net financials | 26 | -7 | 19 | 45 | 41 | 48 | 75 | 141 | 170 | 152 | 115 | 72 | -7 |
| Profit before tax | 958 | 276 | 455 | -714 | 208 | 452 | 266 | 1.025 | 629 | 384 | -428 | -154 | 49 |
| Tax | 244 | 61 | 108 | 297 | 47 | 102 | 63 | -280 | 122 | 86 | -94 | -33 | 11 |
| Net profit | 714 | 215 | 348 | -1.010 | 161 | 350 | 204 | 1.304 | 507 | 298 | -335 | -122 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.054 | 3.342 | 4.178 | 2.479 | 3.067 | 3.311 | 5.424 | 5.153 | 5.844 | 6.378 | 5.040 | 5.409 | 5.191 |
| Equity | 2.835 | 2.953 | 3.202 | 2.192 | 2.353 | 2.703 | 2.907 | 4.211 | 4.718 | 5.016 | 4.682 | 4.560 | 3.598 |
| Long-term debt | 27 | 20 | 20 | 0 | 39 | 39 | 39 | 39 | 39 | 46 | 46 | 50 | 101 |
| Short-term debt | 1.180 | 296 | 775 | 268 | 675 | 536 | 2.214 | 888 | 1.087 | 1.316 | 311 | 422 | 1.202 |
| Total debt | 1.207 | 316 | 795 | 287 | 714 | 575 | 2.253 | 927 | 1.126 | 1.361 | 357 | 472 | 1.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Founder | Founder | 2003 | — | — |
CB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET CLS ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ole Søndergaard | Founder | 0 companies |
| Christian Brandt Søndergaard | Management | 0 companies |
| Poul Hvilsted | Chairman | 0 companies |
| Louise Langebæk | Board of Directors | 0 companies |