| Revenue | DKK 82K | -343% |
| EBITDA | DKK 82K | +343% |
| Net profit | DKK -1,3M | -1423% |
| Total assets | DKK 8M | +3% |
| Equity | DKK -1,9M | -224% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -25 | -38 | -24 | -41 | -105 | -125 | -61 | -28 | -50 | -56 | -34 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -25 | -38 | -24 | -41 | -105 | -125 | -61 | -28 | -50 | -56 | -34 | 82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -25 | -38 | -24 | -41 | -105 | -125 | -61 | -28 | -50 | -56 | -34 | 82 |
| Net financials | 2.490 | 356 | -51 | 1.293 | 233 | 923 | -1.917 | -384 | 3.191 | -3.505 | -3.216 | 83 | -1.409 |
| Profit before tax | 2.471 | 331 | -89 | 1.269 | 193 | 817 | -2.042 | -445 | 3.164 | -3.555 | -3.272 | 49 | -1.327 |
| Tax | -45 | -47 | -35 | 16 | -54 | 27 | -452 | 54 | -51 | -47 | -0 | -51 | -0 |
| Net profit | 2.516 | 378 | -54 | 1.253 | 247 | 791 | -1.591 | -499 | 3.215 | -3.508 | -3.272 | 100 | -1.327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.033 | 6.129 | 7.703 | 9.520 | 10.182 | 12.978 | 8.681 | 8.816 | 13.107 | 10.435 | 7.371 | 7.759 | 7.983 |
| Equity | 1.970 | 2.347 | 2.294 | 3.546 | 3.793 | 4.584 | 2.940 | 2.441 | 6.201 | 2.636 | -694 | -593 | -1.920 |
| Long-term debt | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 2.505 | 4.797 | 4.885 | 4.973 |
| Short-term debt | 1.558 | 1.277 | 2.905 | 3.469 | 3.884 | 5.889 | 3.236 | 3.870 | 4.402 | 5.294 | 3.267 | 3.467 | 4.930 |
| Total debt | 4.063 | 3.782 | 5.410 | 5.974 | 6.389 | 8.394 | 5.741 | 6.375 | 6.907 | 7.799 | 8.064 | 8.352 | 9.904 |
| 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 |