| Revenue | DKK -14K | +6% |
| EBITDA | DKK -14K | -6% |
| Net profit | DKK 138K | +2% |
| Total assets | DKK 5,1M | +3% |
| Equity | DKK 5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -65 | -55 | 2.124 | -43 | -17 | -28 | -28 | -9 | -17 | -16 | -16 | -14 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -65 | -55 | 2.124 | -43 | -17 | -28 | -28 | -9 | -17 | -16 | -16 | -14 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -65 | -55 | 2.124 | -43 | -17 | -28 | -28 | -9 | -17 | -16 | -16 | -14 | -14 |
| Net financials | -4.538 | 1.341 | 295 | -253 | 990 | 2.040 | 485 | 347 | 65 | 436 | 179 | 183 | 188 | 193 |
| Profit before tax | -4.590 | 1.276 | 240 | 1.871 | 947 | 2.023 | 458 | 318 | 56 | 419 | 163 | 167 | 174 | 178 |
| Tax | -152 | 240 | 79 | 660 | 70 | 82 | 88 | 70 | 12 | 83 | -2 | 37 | 39 | 40 |
| Net profit | -4.438 | 1.036 | 161 | 1.211 | 877 | 1.941 | 370 | 249 | 44 | 336 | 165 | 130 | 136 | 138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.471 | 8.646 | 9.247 | 8.777 | 8.749 | 11.437 | 4.055 | 4.303 | 4.335 | 4.745 | 4.609 | 4.761 | 4.913 | 5.053 |
| Equity | 5.426 | 6.462 | 6.623 | 7.835 | 8.712 | 10.653 | 4.022 | 4.271 | 4.315 | 4.651 | 4.588 | 4.718 | 4.854 | 4.992 |
| Long-term debt | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.545 | 684 | 1.123 | 942 | 37 | 785 | 32 | 32 | 20 | 95 | 20 | 43 | 59 | 60 |
| Total debt | 14.045 | 2.184 | 2.623 | 942 | 37 | 785 | 32 | 32 | 20 | 95 | 20 | 43 | 59 | 60 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2006 | — | — |
MK Management | Management | 2007 | — | — |
HW Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COSIMA ApS | Company | 50.0% | 50.0% | 2006 |
SINIUS ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Michael Kaa Andersen | Management | 0 companies |
| Hanne Wedell-Neergaard | Management | 0 companies |