| Revenue | DKK 356K | -7% |
| EBITDA | DKK 354K | -7% |
| Net profit | DKK 142K | -11% |
| Total assets | DKK 3,1M | +3% |
| Equity | DKK 923K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.917 | 3.667 | 2.924 | 2.437 | 3.525 | 2.604 | 1.983 | 281 | 483 | 440 | 446 | 405 | 382 | 356 |
| Staff expenses | -2.763 | -3.068 | -2.950 | -2.406 | -3.417 | -1.871 | -1.516 | -22 | -8 | -14 | -0 | -0 | -0 | -0 |
| EBITDA | 155 | 599 | 54 | 31 | 109 | 733 | 466 | 303 | 475 | 425 | 446 | 405 | 382 | 354 |
| Depreciation & amort. | 63 | 48 | 146 | -368 | -223 | -131 | -112 | -89 | -85 | -79 | -75 | -73 | -78 | -85 |
| EBIT | 92 | 551 | -92 | -337 | -114 | 602 | 354 | 214 | 390 | 347 | 372 | 332 | 304 | 269 |
| Net financials | -5 | -409 | -35 | -68 | -191 | -141 | -139 | -163 | -102 | -96 | -85 | -86 | -81 | -67 |
| Profit before tax | 87 | 142 | -126 | -405 | -305 | 460 | 215 | 51 | 288 | 251 | 287 | 247 | 224 | 202 |
| Tax | 25 | 137 | 40 | 48 | -0 | -0 | 43 | 21 | 75 | 49 | 79 | 70 | 65 | 60 |
| Net profit | 62 | 5 | -166 | -452 | -305 | 460 | 172 | 30 | 213 | 202 | 208 | 177 | 159 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 818 | 1.208 | 1.154 | 5.261 | 3.702 | 3.403 | 3.436 | 3.306 | 3.221 | 3.176 | 3.143 | 3.022 | 3.026 | 3.120 |
| Equity | 355 | 180 | -83 | -535 | -840 | -380 | -208 | -178 | 35 | 237 | 445 | 622 | 781 | 923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.724 |
| Short-term debt | 463 | 1.029 | 1.236 | 5.797 | 4.543 | 3.783 | 3.645 | 3.484 | 3.186 | 2.940 | 2.698 | 2.400 | 2.234 | 463 |
| Total debt | 463 | 1.029 | 1.236 | 5.797 | 4.543 | 3.783 | 3.645 | 3.484 | 3.186 | 2.940 | 2.698 | 2.400 | 2.234 | 2.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Unofficial title | Unofficial title | 2013 | — | — |
JS Founder | Founder | 2005 | — | — |
EJ Founder | Founder | 2005 | — | — |
ML Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Berner Nielsen | Unofficial title | 0 companies |
| Jacob Sandersen Højbjerg | Founder | 0 companies |
| Erik John Hougaard Madsen | Founder | 0 companies |
| Morten Lyngbak | Founder | 0 companies |