| Revenue | DKK -8K | +9% |
| EBITDA | DKK -8K | -9% |
| Net profit | DKK 128K | +132% |
| Total assets | DKK 3,2M | +46% |
| Equity | DKK 3,2M | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -19 | 9 | -20 | 62 | -5 | -38 | -8 | -15 | -5 | -8 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -19 | 9 | -20 | 62 | -5 | -38 | -8 | -15 | -5 | -8 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -19 | 9 | -20 | 62 | -5 | -38 | -8 | -15 | -5 | -8 | -8 | -8 |
| Net financials | 139 | 93 | -990 | 329 | 1.701 | -1.390 | 2.906 | 388 | 19 | -509 | -52 | -395 | 0 |
| Profit before tax | 110 | 74 | -981 | 309 | 1.763 | -1.395 | 2.868 | 380 | 4 | -514 | -60 | -402 | -8 |
| Tax | -47 | -53 | 12 | -43 | -20 | -66 | 197 | -0 | -0 | -0 | -0 | -0 | -136 |
| Net profit | 157 | 127 | -992 | 352 | 1.783 | -1.329 | 2.671 | 380 | 4 | -514 | -60 | -402 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.007 | 8.235 | 7.312 | 7.816 | 9.547 | 8.479 | 6.933 | 3.453 | 3.129 | 2.548 | 2.583 | 2.181 | 3.174 |
| Equity | 5.066 | 4.524 | 3.540 | 3.923 | 5.613 | 4.257 | 6.928 | 3.448 | 3.052 | 2.538 | 2.578 | 2.176 | 3.169 |
| Long-term debt | 1.418 | 784 | 317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.523 | 2.927 | 3.455 | 3.893 | 3.934 | 4.221 | 5 | 5 | 76 | 10 | 5 | 5 | 5 |
| Total debt | 2.941 | 3.711 | 3.772 | 3.893 | 3.934 | 4.221 | 5 | 5 | 76 | 10 | 5 | 5 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2005 | — | — |
CS Management | Management | 2005 | — | — |
| Audit | 2005 | — | — | |
JB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CCMA ApS | Company | 50.0% | 50.0% | 2005 |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Theisler | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jens Borelli-Kjær | Chief Executive Officer | 0 companies |
| Caroline Borelli-Kjær | Board of Directors | 0 companies |
| Niels Olav Johannesson | Board of Directors | 0 companies |
| Thomas Koefoed | Board of Directors | 0 companies |
| Christian Skovlund Bech | Chairman | 0 companies |
| Hans Christian Petersen | Chairman | 0 companies |
| Christian Borelli-Sejersen | Board of Directors | 0 companies |
| Mads Borelli-Blom | Board of Directors | 0 companies |
| Peter Leschly | Chairman | 0 companies |
| Per Ib Agger-Nielsen | Board of Directors | 0 companies |