| Revenue | DKK 375K | -82% |
| EBITDA | DKK -768K | -420% |
| Net profit | DKK -841K | -227% |
| Total assets | DKK 1M | -46% |
| Equity | DKK 605K | -58% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.547 | 1.086 | 2.604 | 196 | 1.099 | 1.310 | 1.374 | 1.678 | 1.392 | 1.264 | 959 | 2.077 | 375 |
| Staff expenses | -1.764 | -1.368 | -2.210 | -840 | -964 | -1.173 | -1.375 | -1.632 | -1.038 | -1.425 | -1.498 | -1.837 | -1.143 |
| EBITDA | 359 | -556 | 394 | -644 | 135 | 137 | -1 | 46 | 354 | -161 | -539 | 240 | -768 |
| Depreciation & amort. | -77 | -77 | -62 | -17 | -12 | -17 | -5 | -24 | -24 | -24 | -24 | -0 | -0 |
| EBIT | 282 | -633 | 332 | -661 | 122 | 119 | -6 | 22 | 330 | -185 | -563 | 240 | -768 |
| Net financials | -13 | -16 | -12 | -13 | -10 | -8 | -10 | -70 | 279 | -130 | -59 | 609 | -311 |
| Profit before tax | 269 | -649 | 320 | -674 | 112 | 111 | -16 | -47 | 609 | -314 | -621 | 849 | -1.079 |
| Tax | 69 | -38 | -0 | -0 | -0 | -0 | -0 | -24 | -29 | -65 | -127 | 187 | -237 |
| Net profit | 200 | -612 | 320 | -674 | 112 | 111 | -16 | -24 | 638 | -249 | -495 | 662 | -841 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.145 | 1.635 | 1.704 | 1.337 | 1.185 | 1.346 | 1.304 | 3.207 | 4.255 | 3.900 | 4.397 | 1.917 | 1.030 |
| Equity | 1.565 | 1.050 | 1.370 | 696 | 809 | 920 | 904 | 881 | 1.519 | 1.280 | 785 | 1.447 | 605 |
| Long-term debt | 220 | 205 | 190 | 171 | 170 | 153 | 135 | 2.025 | 1.925 | 1.825 | 1.725 | 0 | 0 |
| Short-term debt | 322 | 380 | 144 | 469 | 205 | 274 | 264 | 302 | 810 | 795 | 1.886 | 471 | 425 |
| Total debt | 542 | 585 | 334 | 641 | 376 | 426 | 399 | 2.327 | 2.736 | 2.621 | 3.612 | 471 | 425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3E HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bøgh | Management | 0 companies |