| Revenue | DKK 779K | +24% |
| EBITDA | DKK 139K | -54% |
| Net profit | DKK -353K | -442% |
| Total assets | DKK 16M | -3% |
| Equity | DKK 5,3M | +327% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 970 | 1.018 | 1.047 | 1.060 | 1.049 | 1.050 | 1.129 | 1.074 | 1.163 | 1.050 | 1.051 | 626 | 779 |
| Staff expenses | -209 | -209 | -329 | -347 | -329 | -332 | -328 | -197 | -306 | -328 | -324 | -328 | -328 |
| EBITDA | 378 | 362 | 267 | -195 | -7 | 356 | 171 | 377 | 47 | 96 | 265 | 299 | 139 |
| Depreciation & amort. | 65 | 64 | -81 | -75 | -150 | -150 | -150 | -31 | -0 | -0 | -0 | -6 | -24 |
| EBIT | 313 | 298 | 186 | -270 | -157 | 206 | 21 | 347 | 47 | 96 | 265 | 293 | 114 |
| Net financials | -457 | -268 | -292 | -321 | -323 | -259 | -244 | -274 | -285 | -275 | -341 | -358 | -468 |
| Profit before tax | -144 | 30 | -106 | -590 | -480 | -53 | -223 | 72 | -238 | -179 | -76 | -65 | -353 |
| Tax | -32 | 5 | -21 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -112 | 25 | -85 | -574 | -480 | -53 | -223 | 72 | -238 | -179 | -76 | -65 | -353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.085 | 18.097 | 18.401 | 18.035 | 14.760 | 15.069 | 17.493 | 18.352 | 18.617 | 14.272 | 16.118 | 16.475 | 16.008 |
| Equity | -462 | -437 | -522 | -1.096 | -1.576 | -1.629 | -1.852 | -1.779 | -2.018 | -2.196 | -2.272 | -2.337 | 5.309 |
| Long-term debt | 5.188 | 5.033 | 5.031 | 4.647 | 3.084 | 3.084 | 2.782 | 2.471 | 2.161 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.327 | 13.464 | 13.876 | 14.484 | 13.253 | 13.614 | 16.563 | 17.660 | 18.474 | 16.468 | 18.390 | 18.813 | 10.699 |
| Total debt | 18.515 | 18.497 | 18.907 | 19.131 | 16.337 | 16.698 | 19.345 | 20.132 | 20.634 | 16.468 | 18.390 | 18.813 | 10.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CADA INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Damsgaard | Management | 0 companies |