| Revenue | DKK 2K | -100% |
| EBITDA | DKK 2K | -100% |
| Net profit | DKK 11K | -97% |
| Total assets | DKK 4,4M | +17% |
| Equity | DKK 526K | +2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.122 | 3.917 | 3.120 | 3.265 | 3.725 | 4.063 | 3.633 | 3.740 | 2.182 | 3.896 | 2.701 | 2.533 | 2.781 | 2 |
| Staff expenses | -5.838 | -3.330 | -3.008 | -2.797 | -2.998 | -2.873 | -2.821 | -2.683 | -2.317 | -2.725 | -2.435 | -1.807 | -1.779 | -0 |
| EBITDA | -715 | 586 | 112 | 468 | 727 | 1.189 | 813 | 1.057 | -135 | 1.171 | 266 | 727 | 1.002 | 2 |
| Depreciation & amort. | 391 | -265 | -62 | -32 | -186 | -414 | -441 | -525 | -526 | -503 | -425 | -340 | -266 | -0 |
| EBIT | -1.106 | 321 | 50 | 436 | 541 | 776 | 372 | 532 | -661 | 668 | -159 | 387 | 736 | 2 |
| Net financials | -639 | -768 | -389 | -344 | -273 | -404 | -330 | -290 | -285 | -160 | -145 | -237 | -234 | 12 |
| Profit before tax | -1.745 | -446 | -339 | 93 | 268 | 372 | 42 | 242 | -947 | 509 | -304 | 150 | 502 | 14 |
| Tax | -0 | -0 | -0 | -1.524 | 60 | 84 | 9 | 53 | -208 | 113 | -86 | 50 | 91 | 3 |
| Net profit | -1.745 | -446 | -339 | 1.616 | 207 | 288 | 33 | 189 | -738 | 396 | -218 | 99 | 411 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.629 | 2.573 | 3.108 | 5.198 | 5.045 | 4.965 | 5.105 | 5.001 | 4.801 | 3.893 | 4.132 | 3.361 | 3.754 | 4.396 |
| Equity | -6.209 | -6.655 | -6.994 | -5.378 | -5.170 | -4.883 | -549 | -360 | -524 | -128 | 5 | 104 | 515 | 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 1.076 | 648 | 478 | 771 | 0 |
| Short-term debt | 9.838 | 9.228 | 10.102 | 10.576 | 10.215 | 9.848 | 5.655 | 5.361 | 5.186 | 2.945 | 3.480 | 2.779 | 2.403 | 3.870 |
| Total debt | 9.838 | 9.228 | 10.102 | 10.576 | 10.215 | 9.848 | 5.655 | 5.361 | 5.325 | 4.021 | 4.127 | 3.257 | 3.174 | 3.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Founder | Founder | 2005 | — | — |
SM Management | Management | 2005 | — | — |
TP Management | Management | 2006 | — | — |
LF Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CUECAR ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Benny Hansen | Founder | 0 companies |
| Søren Mejlvang | Management | 0 companies |
| Torben Poulsen | Management | 0 companies |
| Lars Fuglsang Knudsen | Founder | 0 companies |
| Torben Ramlov | Board of Directors | 0 companies |