| Revenue | DKK 22K | -101% |
| EBITDA | DKK 39K | +101% |
| Net profit | DKK -199K | +97% |
| Total assets | DKK 77,5M | -1% |
| Equity | DKK 54,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -15 | -17 | -26 | -24 | -17 | 117 | 196 | 139 | 138 | 49 | -4.293 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -15 | -17 | -26 | -24 | -17 | 117 | 202 | 139 | 270 | 149 | -4.399 | 39 |
| Depreciation & amort. | -18 | -18 | -18 | -18 | -18 | -18 | -22 | 3 | -0 | -0 | -247 | -118 | -0 |
| EBIT | -38 | -33 | -35 | -44 | -42 | -35 | 95 | 199 | 139 | 270 | -97 | -4.517 | 39 |
| Net financials | 4.081 | 5.334 | 6.307 | 3.844 | 3.465 | 5.189 | 735 | 10.886 | 25.766 | 26.934 | -5.324 | -1.631 | 83 |
| Profit before tax | 4.043 | 5.301 | 6.272 | 3.800 | 3.423 | 5.154 | 831 | 11.085 | 25.992 | 27.204 | -5.422 | -6.148 | 123 |
| Tax | 79 | 71 | 72 | 228 | 86 | 158 | 18 | 294 | 487 | 664 | -352 | 84 | 322 |
| Net profit | 3.964 | 5.230 | 6.200 | 3.572 | 3.337 | 4.996 | 813 | 10.791 | 25.506 | 26.540 | -5.070 | -6.232 | -199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.577 | 16.035 | 19.495 | 21.770 | 24.089 | 31.423 | 27.503 | 45.406 | 69.978 | 93.444 | 87.745 | 77.940 | 77.539 |
| Equity | 11.290 | 15.520 | 18.720 | 21.303 | 23.640 | 28.532 | 27.209 | 43.700 | 68.214 | 90.454 | 64.043 | 54.793 | 54.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6 | 8 | 1.067 | 1.015 | 963 | 909 | 855 | 800 |
| Short-term debt | 287 | 515 | 775 | 467 | 448 | 2.890 | 283 | 599 | 666 | 1.894 | 22.792 | 22.292 | 21.884 |
| Total debt | 287 | 515 | 775 | 467 | 448 | 2.890 | 283 | 1.666 | 1.681 | 2.856 | 23.701 | 23.146 | 22.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACC Schmidt ApS | Company | 50.0% | 100.0% | 2021 |
| Individual | 20.0% | 0.0% | 2020 | |
| Individual | 20.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Schmidt | Management | 0 companies |