| Revenue | DKK -337K | -59% |
| EBITDA | DKK -337K | +59% |
| Net profit | DKK 8,7M | -48% |
| Total assets | DKK 410,9M | -3% |
| Equity | DKK 407,6M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62.862 | — | — | — | — | -173 | -192 | -2.120 | -539 | -727 | -1.130 | -818 | -337 |
| Staff expenses | -0 | -0 | -0 | -0 | -3.000 | -2.000 | -2.500 | -0 | -600 | -1.500 | -0 | -0 | -0 |
| EBITDA | 62.737 | -107 | -358 | -1.172 | -16.199 | -23.856 | -12.086 | -2.122 | -1.198 | -2.227 | -1.130 | -818 | -337 |
| Depreciation & amort. | -0 | -0 | -0 | -114 | -241 | -274 | -527 | -1.184 | -1.648 | -1.685 | -1.724 | -18 | -24 |
| EBIT | 62.737 | -107 | -358 | -1.286 | -16.439 | -24.131 | -12.613 | -3.306 | -2.846 | -3.912 | -2.854 | -836 | -361 |
| Net financials | 8.665 | 121.442 | 60.058 | 18.428 | 33.924 | 30.801 | -3.988 | 62.287 | 2.852 | 81.218 | -38.264 | 22.772 | 10.965 |
| Profit before tax | 71.402 | 121.335 | 59.700 | 17.141 | 17.485 | 6.670 | -16.601 | 58.945 | 65 | 77.305 | -41.118 | 21.936 | 10.604 |
| Tax | 2.061 | 10.727 | 15.034 | 4.893 | -1.605 | -3.495 | 681 | 1.830 | 391 | 8.910 | -12.756 | 5.271 | 1.929 |
| Net profit | 69.341 | 110.608 | 44.666 | 12.249 | 19.089 | 10.165 | -17.282 | 57.115 | -385 | 68.298 | -28.362 | 16.642 | 8.659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 231.866 | 354.156 | 387.982 | 389.169 | 420.545 | 417.241 | 423.041 | 440.184 | 426.665 | 511.633 | 453.758 | 423.411 | 410.877 |
| Equity | 228.413 | 338.924 | 383.590 | 387.228 | 404.218 | 410.382 | 392.101 | 439.216 | 426.489 | 489.787 | 446.425 | 423.067 | 407.584 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.454 | 15.232 | 4.392 | 1.899 | 16.327 | 6.859 | 30.940 | 968 | 175 | 20.863 | 7.333 | 344 | 3.293 |
| Total debt | 3.454 | 15.232 | 4.392 | 1.899 | 16.327 | 6.859 | 30.940 | 968 | 175 | 20.863 | 7.333 | 344 | 3.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |