| Revenue | DKK 253K | +2% |
| EBITDA | DKK 303K | +103% |
| Net profit | DKK 100K | +523% |
| Total assets | DKK 6,4M | +1% |
| Equity | DKK 64K | +276% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 189 | 199 | 263 | 204 | 314 | 302 | 148 | 147 | 304 | 167 | 249 | 253 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 277 | -348 | 246 | 269 | 204 | 721 | 576 | -35 | 147 | 499 | 72 | 149 | 303 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 268 | -357 | 237 | 261 | 196 | 713 | 576 | -35 | 147 | 499 | 72 | 149 | 303 |
| Net financials | -234 | -117 | -206 | -190 | -215 | -209 | -118 | -112 | -102 | -98 | -115 | -179 | -183 |
| Profit before tax | 35 | -474 | 35 | 71 | -20 | 504 | 459 | -148 | 45 | 401 | -42 | -30 | 120 |
| Tax | 8 | 13 | 2 | 15 | -0 | 19 | 40 | 10 | 10 | 88 | -9 | -7 | 20 |
| Net profit | 26 | -488 | 33 | 56 | -19 | 484 | 418 | -158 | 35 | 313 | -33 | -24 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.338 | 5.798 | 5.843 | 5.841 | 5.821 | 6.286 | 6.484 | 6.311 | 6.322 | 6.506 | 6.411 | 6.311 | 6.361 |
| Equity | -1.034 | -1.521 | -1.488 | -1.432 | -1.452 | -967 | -549 | -327 | -292 | 20 | -13 | -36 | 64 |
| Long-term debt | 7.176 | 3.189 | 6.882 | 2.993 | 2.856 | 3.896 | 3.856 | 3.823 | 3.789 | 3.754 | 3.720 | 3.686 | 3.651 |
| Short-term debt | 193 | 4.130 | 450 | 4.279 | 4.416 | 3.357 | 3.176 | 2.812 | 2.822 | 2.685 | 2.678 | 2.658 | 2.632 |
| Total debt | 7.370 | 7.319 | 7.332 | 7.273 | 7.273 | 7.253 | 7.033 | 6.635 | 6.611 | 6.439 | 6.398 | 6.344 | 6.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARSTEN RASMUSSEN HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Speedtsberg Rasmussen | Management | 0 companies |