| Revenue | DKK -15K | -3% |
| EBITDA | DKK -15K | +3% |
| Net profit | DKK -109K | -131% |
| Total assets | DKK 13,6M | +0% |
| Equity | DKK 9,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -25 | -22 | -24 | -24 | -22 | -20 | -19 | -9 | -8 | -18 | -20 | -15 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -25 | -22 | -24 | -24 | -22 | -20 | -19 | -9 | -8 | -18 | -20 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -25 | -22 | -24 | -24 | -22 | -20 | -19 | -9 | -8 | -18 | -20 | -15 | -15 |
| Net financials | 2.505 | 363 | -30 | 529 | 361 | 886 | -314 | 856 | 2.616 | 4.248 | -1.541 | 541 | 446 | -144 |
| Profit before tax | 2.486 | 338 | -52 | 505 | 337 | 863 | -334 | 837 | 2.607 | 4.239 | -1.559 | 522 | 431 | -159 |
| Tax | -41 | -45 | -26 | -25 | 14 | -49 | -100 | 127 | -13 | 410 | -333 | 101 | 79 | -50 |
| Net profit | 2.527 | 383 | -26 | 529 | 323 | 912 | -234 | 710 | 2.620 | 3.829 | -1.227 | 421 | 351 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.809 | 6.180 | 7.532 | 8.656 | 9.646 | 12.564 | 8.778 | 10.442 | 13.261 | 17.005 | 12.653 | 13.012 | 13.585 | 13.575 |
| Equity | 1.985 | 2.369 | 2.343 | 2.872 | 3.195 | 4.107 | 3.821 | 4.530 | 7.095 | 10.867 | 8.641 | 9.061 | 9.413 | 9.304 |
| Long-term debt | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.155 | 1.029 | 939 | 1.027 | 1.056 |
| Short-term debt | 1.319 | 1.307 | 2.684 | 3.279 | 3.946 | 5.952 | 2.452 | 3.406 | 3.661 | 3.982 | 2.983 | 3.012 | 3.145 | 3.215 |
| Total debt | 3.824 | 3.812 | 5.189 | 5.784 | 6.451 | 8.457 | 4.957 | 5.911 | 6.166 | 6.137 | 4.012 | 3.951 | 4.172 | 4.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2006 | — | — |
HW Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Hanne Wedell-Neergaard | Management | 0 companies |