| Revenue | DKK 91K | +149% |
| EBITDA | DKK 91K | +149% |
| Net profit | DKK 1,8M | +224% |
| Total assets | DKK 11,2M | +49% |
| Equity | DKK 4,6M | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 65 | 96 | 110 | 348 | 221 | 90 | 87 | 37 | 89 | -65 | -66 | 36 | 91 |
| Staff expenses | -0 | -0 | -0 | -0 | -143 | -73 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20 | 65 | 96 | 110 | 205 | 311 | 90 | 95 | 14 | -53 | -104 | -128 | 36 | 91 |
| Depreciation & amort. | -473 | -0 | -0 | -0 | -47 | 81 | -2 | 4 | -3 | -26 | -0 | -9 | -7 | -20 |
| EBIT | -453 | 65 | 96 | 110 | 158 | 230 | 88 | 91 | 10 | -79 | -104 | -137 | 30 | 71 |
| Net financials | -463 | -76 | -83 | -40 | -38 | -4 | -87 | 126 | 259 | 1.908 | -57 | -62 | 500 | 1.699 |
| Profit before tax | -916 | -11 | 13 | 70 | 120 | 226 | 1 | 217 | 269 | 1.829 | -161 | -199 | 529 | 1.770 |
| Tax | -0 | -0 | -0 | -0 | -0 | -7 | -18 | -0 | -2 | 11 | -37 | -182 | -37 | -65 |
| Net profit | -916 | -11 | 13 | 70 | 120 | 233 | 19 | 217 | 272 | 1.817 | -124 | -18 | 566 | 1.835 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.604 | 3.582 | 3.559 | 3.589 | 3.072 | 3.158 | 3.069 | 2.519 | 6.831 | 6.659 | 4.891 | 4.201 | 7.568 | 11.245 |
| Equity | 15 | 4 | 17 | 87 | 207 | 439 | 458 | 676 | 947 | 2.764 | 2.640 | 2.505 | 2.948 | 4.649 |
| Long-term debt | 2.471 | 2.404 | 2.187 | 1.997 | 1.553 | 1.368 | 1.171 | 884 | 830 | 2.700 | 2.160 | 608 | 591 | 5.778 |
| Short-term debt | 1.118 | 1.174 | 1.355 | 1.505 | 1.313 | 1.351 | 1.439 | 960 | 5.054 | 1.195 | 91 | 1.088 | 4.028 | 817 |
| Total debt | 3.589 | 3.578 | 3.542 | 3.502 | 2.866 | 2.718 | 2.610 | 1.844 | 5.884 | 3.895 | 2.251 | 1.696 | 4.620 | 6.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Foget Pedersen | Management | 0 companies |