| Revenue | DKK 318K | +60% |
| EBITDA | DKK 217K | +255% |
| Net profit | DKK 113K | +404% |
| Total assets | DKK 1,7M | +0% |
| Equity | DKK -109K | +51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 129 | -90 | -6 | -43 | 5 | 51 | 54 | 57 | 73 | 412 | 199 | 318 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -205 | -138 | -101 |
| EBITDA | 122 | 129 | -90 | -6 | -43 | 5 | 51 | 54 | 57 | 73 | 207 | 61 | 217 |
| Depreciation & amort. | -58 | -59 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -34 | -34 | -34 | -36 |
| EBIT | 64 | 71 | -121 | -37 | -74 | -26 | 20 | 23 | 25 | 39 | 174 | 27 | 181 |
| Net financials | -145 | -89 | -86 | 30 | 0 | -20 | -15 | -13 | -13 | -42 | -13 | -72 | -60 |
| Profit before tax | -81 | -18 | -206 | -7 | -74 | -46 | 5 | 10 | 13 | -3 | 161 | -44 | 121 |
| Tax | 49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -95 | -7 | 8 |
| Net profit | -130 | -18 | -206 | -7 | -74 | -46 | 5 | 10 | 13 | -3 | 256 | -37 | 113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.090 | 2.048 | 1.879 | 1.848 | 1.817 | 1.786 | 1.755 | 1.724 | 1.705 | 1.672 | 1.801 | 1.707 | 1.703 |
| Equity | -115 | -133 | -339 | -346 | -421 | -466 | -461 | -451 | -438 | -441 | -185 | -222 | -109 |
| Long-term debt | 1.386 | 1.056 | 969 | 869 | 794 | 517 | 451 | 379 | 290 | 217 | 162 | 0 | 0 |
| Short-term debt | 819 | 1.125 | 1.249 | 1.325 | 1.443 | 1.735 | 1.764 | 1.795 | 1.854 | 1.896 | 1.824 | 1.929 | 1.812 |
| Total debt | 2.205 | 2.181 | 2.218 | 2.194 | 2.237 | 2.252 | 2.215 | 2.174 | 2.143 | 2.113 | 1.986 | 1.929 | 1.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Conny Nørgård | Founder | 0 companies |