| Revenue | DKK 40K | +218% |
| EBITDA | DKK 40K | +218% |
| Net profit | DKK 175K | -18% |
| Total assets | DKK 3,4M | -9% |
| Equity | DKK 3,2M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 624 | 219 | 137 | 190 | 68 | 669 | 47 | 154 | 442 | 77 | 13 | 40 |
| Staff expenses | -409 | -497 | -34 | -3 | -2 | -0 | -0 | -0 | -10 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | 251 | 66 | 39 | 111 | 35 | 639 | 30 | 144 | 442 | 77 | 13 | 40 |
| Depreciation & amort. | 40 | 30 | -0 | -0 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | 221 | 66 | 39 | 97 | 35 | 639 | 30 | 144 | 442 | 77 | 13 | 40 |
| Net financials | -65 | -31 | 45 | 85 | 57 | 96 | -145 | 236 | 313 | 215 | -258 | 284 | 195 |
| Profit before tax | -104 | 189 | 111 | 124 | 153 | 130 | 495 | 265 | 457 | 657 | -181 | 297 | 235 |
| Tax | -26 | 47 | 27 | 31 | 34 | 29 | 109 | 58 | 101 | 145 | -39 | 82 | 60 |
| Net profit | -78 | 142 | 84 | 93 | 119 | 101 | 386 | 207 | 356 | 513 | -142 | 215 | 175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.934 | 2.260 | 2.186 | 2.254 | 2.410 | 2.487 | 3.110 | 3.110 | 4.049 | 4.084 | 3.531 | 3.746 | 3.422 |
| Equity | 1.886 | 2.028 | 2.112 | 2.205 | 2.341 | 2.442 | 2.834 | 3.041 | 3.396 | 2.908 | 2.767 | 2.981 | 3.157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48 | 232 | 75 | 49 | 69 | 45 | 276 | 70 | 653 | 1.176 | 765 | 765 | 265 |
| Total debt | 48 | 232 | 75 | 49 | 69 | 45 | 276 | 70 | 653 | 1.176 | 765 | 765 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CSW ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Sode West | Management | 0 companies |
| Claus Ole Berg | Chairman | 0 companies |
| Jørgen Schunck | Board of Directors | 0 companies |