| Revenue | DKK 0 | — |
| EBITDA | DKK -118K | -137% |
| Net profit | DKK -14,7M | -85% |
| Total assets | DKK 12,4M | -60% |
| Equity | DKK -15,8M | -1333% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -19 | -13 | -12 | -14 | -14 | -22 | -30 | -23 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -19 | -13 | -12 | -14 | -14 | -22 | -30 | -23 | -25 | -26 | -63 | -50 | -118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -19 | -13 | -12 | -14 | -14 | -22 | -30 | -23 | -25 | -26 | -63 | -50 | -118 |
| Net financials | 3.324 | 53 | 646 | 1.750 | -354 | 23.745 | 1.746 | 628 | 347 | -5.034 | 6.534 | -16.139 | -8.111 | -14.787 |
| Profit before tax | 3.294 | 35 | 633 | 1.738 | -368 | 23.731 | 1.723 | 598 | 324 | -5.059 | 6.508 | -16.203 | -8.161 | -14.905 |
| Tax | 45 | -64 | -23 | -58 | -127 | -18 | 34 | -134 | 439 | -122 | 211 | 3 | -205 | -214 |
| Net profit | 3.249 | 99 | 656 | 1.796 | -241 | 23.749 | 1.689 | 732 | -115 | -4.937 | 6.297 | -16.205 | -7.955 | -14.691 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.148 | 16.583 | 16.461 | 18.053 | 18.131 | 42.496 | 52.460 | 53.154 | 52.274 | 44.709 | 49.529 | 36.926 | 31.150 | 12.404 |
| Equity | 1.756 | 1.453 | 2.109 | 2.905 | 2.664 | 26.013 | 25.702 | 25.792 | 24.676 | 18.680 | 23.272 | 5.884 | -1.102 | -15.793 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.391 | 15.130 | 14.352 | 15.148 | 15.467 | 16.483 | 26.757 | 27.362 | 27.598 | 26.028 | 26.257 | 31.042 | 32.252 | 28.197 |
| Total debt | 17.391 | 15.130 | 14.352 | 15.148 | 15.467 | 16.483 | 26.757 | 27.362 | 27.598 | 26.028 | 26.257 | 31.042 | 32.252 | 28.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CINCO INVEST ApS | Company | 50.0% | 10.0% | 2012 |
BC INVEST 2012 ApS | Company | 33.3% | 66.7% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stensgård Sørensen | Management | 0 companies |