| Revenue | DKK -17K | -27% |
| EBITDA | DKK -17K | +27% |
| Net profit | DKK -17K | -101% |
| Total assets | DKK 203K | -8% |
| Equity | DKK 190K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -15 | -15 | -15 | -21 | -14 | -10 | -15 | -15 | -18 | -645 | -49 | -24 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -15 | -15 | -15 | -21 | -14 | -10 | -15 | -15 | -18 | -645 | -49 | -24 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -15 | -15 | -15 | -21 | -14 | -10 | -15 | -15 | -18 | -645 | -49 | -24 | -17 |
| Net financials | -234 | 58 | -441 | 404 | 841 | -209 | 334 | 131 | 264 | 274 | 4.173 | 2.622 | 1.320 | -0 |
| Profit before tax | -249 | 43 | -456 | 389 | 820 | -223 | 324 | 116 | 249 | 256 | 3.528 | 2.572 | 1.296 | -17 |
| Tax | -4 | -0 | -0 | -0 | -14 | -3 | -2 | -2 | -2 | -1 | 4 | -4 | -6 | -0 |
| Net profit | -245 | 43 | -456 | 389 | 835 | -220 | 326 | 118 | 251 | 257 | 3.523 | 2.576 | 1.302 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 482 | 549 | 119 | 537 | 1.161 | 98 | 429 | 579 | 867 | 1.157 | 1.076 | 223 | 220 | 203 |
| Equity | 103 | 146 | -310 | 79 | 914 | 53 | 380 | 497 | 749 | 1.006 | 929 | 205 | 207 | 190 |
| Long-term debt | 27 | 27 | 27 | 27 | 16 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 |
| Short-term debt | 74 | 89 | 104 | 120 | 229 | 17 | 50 | 82 | 119 | 151 | 142 | 18 | 13 | 13 |
| Total debt | 74 | 89 | 104 | 120 | 229 | 17 | 50 | 82 | 119 | 151 | 146 | 18 | 13 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GÖRAN JOHANSSON HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
PL KAPITALANLÆG ApS | Company | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Claes Gøran Johansson | Management | 0 companies |
| Poul Larsen | Board of Directors | 0 companies |