| Revenue | DKK 194K | -310% |
| EBITDA | DKK 165K | +238% |
| Net profit | DKK 124K | +184% |
| Total assets | DKK 656K | +78% |
| Equity | DKK 290K | +75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.192 | 1.590 | 849 | -16 | 323 | 816 | 887 | 632 | 456 | 298 | 497 | 869 | -93 | 194 |
| Staff expenses | -536 | -382 | -333 | -10 | -218 | -68 | -127 | -144 | -164 | -207 | -224 | -210 | -27 | -30 |
| EBITDA | 1.655 | 1.208 | 516 | -26 | 105 | 749 | 759 | 488 | 292 | 91 | 274 | 659 | -119 | 165 |
| Depreciation & amort. | -39 | -131 | -100 | -24 | -7 | -7 | -9 | -10 | -19 | -28 | -30 | -27 | -18 | -7 |
| EBIT | 1.617 | 1.077 | 416 | -50 | 98 | 742 | 750 | 478 | 273 | 63 | 244 | 633 | -137 | 157 |
| Net financials | -0 | -0 | -6 | -4 | -0 | -2 | -4 | -1 | 0 | -3 | -7 | -2 | -7 | -6 |
| Profit before tax | 1.617 | 1.076 | 410 | -54 | 97 | 740 | 747 | 477 | 273 | 60 | 237 | 631 | -144 | 151 |
| Tax | 417 | 276 | 109 | -7 | 30 | 177 | 175 | 117 | 68 | 20 | 59 | 146 | 4 | 27 |
| Net profit | 1.200 | 800 | 301 | -47 | 67 | 563 | 572 | 360 | 204 | 40 | 178 | 485 | -148 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.863 | 1.563 | 941 | 203 | 517 | 642 | 1.208 | 649 | 492 | 643 | 591 | 1.052 | 368 | 656 |
| Equity | 125 | 125 | 126 | 79 | 147 | 310 | 562 | 492 | 336 | 376 | 304 | 613 | 165 | 290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 132 | 0 | 83 |
| Short-term debt | 2.706 | 1.409 | 792 | 120 | 367 | 330 | 645 | 155 | 153 | 265 | 255 | 307 | 203 | 283 |
| Total debt | 2.706 | 1.409 | 792 | 120 | 367 | 330 | 645 | 155 | 153 | 265 | 288 | 438 | 203 | 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2006 | — | — |
SC Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCS 2006 HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
CF 2006 HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Flensborg | Management | 0 companies |
| Søren Carl Stryger | Management | 0 companies |
| Steen Hove | Chairman | 0 companies |
| Jakob Juul Christensen | Board of Directors | 0 companies |
| Charlotte Vinding Christensen | Board of Directors | 0 companies |