| Revenue | DKK 526K | -37% |
| EBITDA | DKK 160K | -75% |
| Net profit | DKK 116K | -84% |
| Total assets | DKK 539K | +9% |
| Equity | DKK 273K | +74% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.091 | 2.953 | -18 | 1.580 | 2.090 | 2.974 | 3.511 | 2.689 | 1.017 | 2.464 | 1.159 | 1.180 | 829 | 526 |
| Staff expenses | -984 | -1.957 | -760 | -1.291 | -1.709 | -2.554 | -2.263 | -2.843 | -1.121 | -2.171 | -1.956 | -1.643 | -183 | -366 |
| EBITDA | 42 | 996 | -778 | 290 | 375 | 420 | 1.245 | -154 | -104 | 293 | -797 | -463 | 646 | 160 |
| Depreciation & amort. | -0 | -27 | -27 | -27 | -20 | -35 | -26 | -63 | -63 | -63 | -63 | -37 | -0 | -0 |
| EBIT | 42 | 969 | -804 | 263 | 355 | 385 | 1.219 | -217 | -166 | 230 | -860 | -500 | 646 | 160 |
| Net financials | -1 | -5 | -6 | -15 | -9 | -12 | -15 | -10 | -3 | -8 | -11 | -6 | -14 | -6 |
| Profit before tax | 41 | 964 | -811 | 248 | 346 | 373 | 1.204 | -227 | -170 | 222 | -871 | -506 | 632 | 154 |
| Tax | 30 | 250 | -169 | 59 | 92 | 89 | 272 | -43 | -34 | 52 | -186 | 133 | -98 | 38 |
| Net profit | 11 | 714 | -642 | 189 | 254 | 284 | 932 | -184 | -135 | 170 | -685 | -639 | 730 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 401 | 1.711 | 320 | 595 | 1.433 | 2.632 | 2.926 | 2.314 | 1.752 | 1.895 | 682 | 207 | 496 | 539 |
| Equity | — | 675 | -17 | 172 | 325 | 461 | 1.340 | 1.101 | 816 | 866 | 66 | -573 | 157 | 273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 | 156 | 57 | 57 | 0 | 0 | 0 |
| Short-term debt | 383 | 1.031 | 337 | 423 | 1.108 | 2.168 | 1.574 | 1.129 | 781 | 973 | 559 | 780 | 339 | 266 |
| Total debt | 383 | 1.031 | 337 | 423 | 1.108 | 2.168 | 1.574 | 1.213 | 936 | 1.030 | 616 | 780 | 339 | 266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2006 | — | — |
LG Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nalori Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Havgaard Christensen | Management | 0 companies |
| Lars Gaarde | Management | 0 companies |