| Revenue | DKK -349K | +7% |
| EBITDA | DKK -602K | -17% |
| Net profit | DKK 350K | -54% |
| Total assets | DKK 9,1M | -4% |
| Equity | DKK 8,3M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.262 | -396 | -374 | -566 | -929 | -437 | -471 | -465 | -334 | -363 | -327 | -327 | -349 |
| Staff expenses | -685 | -693 | -695 | -693 | -695 | -695 | -690 | -681 | -441 | -328 | -195 | -187 | -253 |
| EBITDA | -1.947 | -1.090 | -1.069 | -1.259 | -1.559 | -1.313 | -1.261 | -1.146 | -776 | -691 | -522 | -514 | -602 |
| Depreciation & amort. | 94 | 89 | 58 | 53 | -45 | -48 | -33 | -36 | -36 | -77 | -90 | -57 | -54 |
| EBIT | -2.041 | -1.179 | -1.127 | -1.312 | -1.603 | -1.361 | -1.295 | -1.182 | -812 | -768 | -612 | -571 | -656 |
| Net financials | 1.833 | 1.951 | 2.150 | 1.551 | 178 | 898 | -540 | 1.285 | 405 | 1.003 | -841 | 1.412 | 1.046 |
| Profit before tax | 191 | 1.545 | 1.002 | 239 | -1.425 | -463 | -1.834 | 103 | -407 | 235 | -1.453 | 841 | 390 |
| Tax | -7 | 167 | 231 | 37 | -322 | 100 | -22 | -0 | 482 | 12 | -421 | 79 | 39 |
| Net profit | 198 | 1.378 | 771 | 202 | -1.103 | -563 | -1.812 | 103 | -889 | 223 | -1.032 | 762 | 350 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.354 | 28.735 | 28.458 | 26.748 | 24.096 | 15.420 | 10.859 | 9.183 | 8.315 | 9.337 | 9.236 | 9.467 | 9.134 |
| Equity | 23.330 | 22.558 | 22.082 | 20.945 | 18.242 | 14.679 | 10.007 | 8.920 | 8.032 | 8.254 | 7.222 | 7.984 | 8.334 |
| Long-term debt | 4.847 | 4.915 | 4.983 | 4.674 | 4.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.177 | 1.262 | 1.392 | 1.130 | 1.171 | 741 | 852 | 262 | 283 | 1.082 | 2.014 | 1.484 | 800 |
| Total debt | 6.024 | 6.177 | 6.375 | 5.803 | 5.854 | 741 | 852 | 262 | 283 | 1.082 | 2.014 | 1.484 | 800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Benny Øland-Christensen | Management | 0 companies |