| Revenue | DKK 4,1M | +187% |
| EBITDA | DKK 3,6M | +2143% |
| Net profit | DKK 100K | +104% |
| Total assets | DKK 114,5M | -3% |
| Equity | DKK 31M | +0% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.634 | 6.668 | -3.157 | 1.417 | 4.061 |
| Staff expenses | -2.322 | -389 | -0 | -0 | -0 |
| EBITDA | 3.425 | 5.680 | -4.026 | 162 | 3.639 |
| Depreciation & amort. | -2.246 | -2.212 | -2.177 | -1.584 | -1.409 |
| EBIT | 1.179 | 3.469 | -6.202 | -1.422 | 2.229 |
| Net financials | 59 | -2.396 | -2.148 | -1.442 | -1.910 |
| Profit before tax | 1.239 | 1.073 | -8.350 | -2.864 | 320 |
| Tax | 272 | 121 | -1.819 | -604 | 200 |
| Net profit | 966 | 952 | -6.532 | -2.259 | 100 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 128.340 | 121.665 | 119.934 | 117.680 | 114.476 |
| Equity | 38.724 | 39.676 | 33.145 | 30.885 | 30.985 |
| Long-term debt | 71.311 | 69.355 | 67.005 | 66.162 | 64.359 |
| Short-term debt | 18.068 | 12.155 | 19.784 | 20.632 | 19.132 |
| Total debt | 89.379 | 81.511 | 86.789 | 86.794 | 83.490 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CB Management | Management | 2005 |
| Former (1) | ||
PA Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2005 | |
| Former (3) | ||
| Chairman | 2005 – 2005 | |
| Chairman | 2005 – 2024 | |
| Board of Directors | 2005 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 0% | 2024 | |
| Company | 25–33.32% | 0% | 2024 | |
| Company | 25–33.32% | 100% | 2024 | |
| Company | 25–33.32% | 0% | 2024 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Carl Boisen Thøgersen | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Casper Boisen Rolighed | Chairman | 0 companies |
| Pia Regitze Charlotte Thøgersen | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |