| Revenue | DKK -448K | -17% |
| EBITDA | DKK -448K | +17% |
| Net profit | DKK -491K | +6% |
| Total assets | DKK 188K | -81% |
| Equity | DKK 112K | -81% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.786 | -238 | -277 | -230 | -344 | -79 | 27 | 229 | -467 | -623 | -844 | -768 | -539 | -448 |
| Staff expenses | -918 | -497 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.704 | -735 | -277 | -230 | -344 | -79 | 27 | 229 | -467 | -623 | -844 | 1.366 | -539 | -448 |
| Depreciation & amort. | 1.197 | 1.198 | 1.369 | 820 | 592 | -412 | -447 | -454 | -243 | 253 | -37 | 37 | 22 | -0 |
| EBIT | -3.901 | -1.933 | -1.646 | -1.051 | -936 | -490 | -420 | -225 | -710 | -876 | -880 | 1.329 | -562 | -448 |
| Net financials | -7.305 | -479 | -215 | -46 | -63 | 110 | -130 | -357 | -123 | -48 | -48 | -116 | 37 | -43 |
| Profit before tax | -11.206 | -2.412 | -1.861 | -1.097 | -1.000 | -380 | -550 | -582 | -738 | -866 | -952 | 1.214 | -525 | -491 |
| Tax | 761 | -0 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -11.967 | -2.412 | -1.861 | -1.101 | -1.000 | -380 | -550 | -582 | -738 | -866 | -952 | 1.214 | -525 | -491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.945 | 12.268 | 10.612 | 9.941 | 9.149 | 8.836 | 8.277 | 8.076 | 7.955 | 7.261 | 7.122 | 5.010 | 985 | 188 |
| Equity | 10.356 | 7.944 | 6.083 | 4.982 | 3.982 | 3.602 | 3.052 | 2.470 | 1.732 | 866 | -86 | 1.128 | 603 | 112 |
| Long-term debt | 4.138 | 4.138 | 3.579 | 3.311 | 3.029 | 2.743 | 2.442 | 2.800 | 2.800 | 2.800 | 0 | 0 | 0 | 0 |
| Short-term debt | 452 | 186 | 950 | 1.648 | 2.138 | 2.492 | 2.783 | 2.806 | 3.423 | 3.595 | 7.207 | 3.882 | 382 | 76 |
| Total debt | 4.590 | 4.324 | 4.529 | 4.959 | 5.167 | 5.234 | 5.224 | 5.606 | 6.223 | 6.395 | 7.207 | 3.882 | 382 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2004 | — | — |
| Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |