| Revenue | DKK -181K | -51% |
| EBITDA | DKK -181K | +51% |
| Net profit | DKK -43,6M | -47506% |
| Total assets | DKK 136,4M | -24% |
| Equity | DKK 136M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | -15 | -15 | -22 | -12 | -17 | -34 | -28 | — | -141 | -185 | — | -372 | -181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | -15 | -15 | -22 | -12 | -17 | -34 | -28 | -36 | -141 | -185 | -123 | -372 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 34 | -15 | -15 | -22 | -12 | -17 | -34 | -28 | -36 | -141 | -185 | -123 | -372 | -181 |
| Net financials | 0 | 105 | -32 | 0 | 52 | 159 | 1.895 | 1.058 | 5.021 | 162.927 | 4.364 | 4.708 | 378 | -43.353 |
| Profit before tax | 34 | 90 | -47 | -22 | 40 | 142 | 1.861 | 1.030 | 4.985 | 162.785 | 4.179 | 4.585 | 6 | -43.534 |
| Tax | 9 | -3 | -3 | -5 | -3 | -10 | -14 | -16 | -11 | -9 | 619 | 709 | 98 | 78 |
| Net profit | 25 | 93 | -43 | -17 | 43 | 152 | 1.875 | 1.045 | 4.996 | 162.795 | 3.560 | 3.876 | -92 | -43.612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 371 | 97 | 64 | 445 | 885 | 1.242 | 5.609 | 6.244 | 10.058 | 172.438 | 176.006 | 179.897 | 180.013 | 136.367 |
| Equity | -409 | -316 | -360 | -377 | -334 | -182 | 3.393 | 4.439 | 9.434 | 172.229 | 175.789 | 179.665 | 179.573 | 135.962 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 780 | 414 | 424 | 822 | 1.220 | 1.424 | 2.216 | 1.806 | 623 | 209 | 217 | 225 | 440 | 405 |
| Total debt | 780 | 414 | 424 | 822 | 1.220 | 1.424 | 2.216 | 1.806 | 623 | 209 | 217 | 225 | 440 | 405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2004 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2015 | |
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mette Holtet Hoff | Board of Directors | 0 companies |