| Revenue | DKK -10K | -69% |
| EBITDA | DKK -10K | +69% |
| Net profit | DKK -20K | +40% |
| Total assets | DKK 4M | -1% |
| Equity | DKK -240K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -151 | -96 | -58 | -55 | -39 | -20 | -14 | 10 | -6 | -10 | -32 | -10 |
| Staff expenses | -0 | -42 | -85 | -85 | -50 | -30 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -193 | -181 | -143 | -105 | -69 | -28 | -14 | 10 | -6 | -10 | -32 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -34 | -39 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -193 | -181 | -143 | -105 | -76 | -61 | -54 | 4 | -6 | -10 | -32 | -10 |
| Net financials | -37 | 1.409 | 14 | -8 | -14 | -23 | -471 | -28 | -36 | -32 | -64 | -1 | -10 |
| Profit before tax | — | 1.216 | -167 | -151 | -119 | -99 | -533 | -82 | -32 | -38 | -73 | -33 | -20 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -92 | 1.216 | -167 | -151 | -119 | -99 | -533 | -82 | -32 | -38 | -73 | -33 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 238 | 1.228 | 1.163 | 1.925 | 1.958 | 2.132 | 1.786 | 2.016 | 1.957 | 4.013 | 4.005 | 4.071 | 4.038 |
| Equity | — | 1.108 | 941 | 790 | 670 | 571 | 39 | -43 | -75 | -114 | -187 | -220 | -240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 878 | 1.396 | 1.406 | 1.981 | 4.112 | 4.178 | 4.281 | 0 |
| Short-term debt | 345 | 120 | 222 | 1.136 | 1.288 | 683 | 351 | 654 | 52 | 14 | 14 | 10 | 4.278 |
| Total debt | 345 | 120 | 222 | 1.136 | 1.288 | 1.561 | 1.747 | 2.059 | 2.033 | 4.127 | 4.191 | 4.291 | 4.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2004 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jens Bo Ive | Chairman | 0 companies |
| Kirsten Ive | Board of Directors | 0 companies |