| Revenue | DKK -84K | -15% |
| EBITDA | DKK 10,9M | +11058% |
| Net profit | DKK -11M | -213% |
| Total assets | DKK 271K | -97% |
| Equity | DKK -5M | -221% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -21 | -17 | -24 | -21 | -24 | -51 | -29 | -99 | -84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 27 | 33 | 0 | 0 | -21 | -17 | -24 | -21 | -24 | -51 | -29 | -99 | 10.886 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27 | 33 | 0 | 0 | -21 | -17 | -24 | -21 | -24 | -51 | -29 | -99 | 10.886 |
| Net financials | -1.009 | 1.592 | 0 | 0 | 388 | 798 | 704 | 1.249 | 2.959 | -15 | 2.935 | -3.425 | -21.902 |
| Profit before tax | -735 | 1.866 | 0 | 0 | 367 | 781 | 680 | 1.228 | 2.935 | -66 | 2.906 | -3.524 | -11.016 |
| Tax | 38 | 38 | -0 | -0 | -25 | -57 | -19 | -24 | -20 | -35 | -40 | -0 | -3 |
| Net profit | -772 | 1.828 | 0 | 0 | 392 | 838 | 699 | 1.252 | 2.955 | -31 | 2.946 | -3.524 | -11.013 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.305 | 812 | 0 | 0 | 2.631 | 2.647 | 2.880 | 3.289 | 5.818 | 7.640 | 10.008 | 10.530 | 271 |
| Equity | 1.051 | 777 | 0 | 0 | 285 | 1.044 | 1.388 | 2.285 | 4.737 | 3.706 | 5.652 | 4.128 | -5.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.255 | -1.589 | 0 | 0 | 2.347 | 1.602 | 1.492 | 1.005 | 1.081 | 3.935 | 4.357 | 6.403 | 5.280 |
| Total debt | -2.255 | -1.589 | 0 | 0 | 2.347 | 1.602 | 1.492 | 1.005 | 1.081 | 3.935 | 4.357 | 6.403 | 5.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2011 | — | — |
FL Management | Management | 2006 | — | — |
LW Unofficial title | Unofficial title | 2024 | — | — |
AB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICROSOLUTIONS HOLDING ApS | Company | 15.0% | 15.0% | 2012 |
ANKERSTJERNE HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
CBL HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
HAB HOLDING ApS | Company | 0.0% | 5.0% | 2012 |
DANER HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Brønd Larsen | Management | 0 companies |
| Flemming Lund | Management | 0 companies |
| Lars Wind-Johannesen | Unofficial title | 0 companies |
| Anders Beider | Management | 0 companies |
| Poul Erik Andersen | Chairman | 0 companies |
| Dan Elgaard Rasmussen | Board of Directors | 0 companies |
| Henning Abrahamsen | Board of Directors | 0 companies |
| Birgit Hildebrandt | Board of Directors | 0 companies |