| Revenue | DKK 568K | +28% |
| EBITDA | DKK 148K | +118% |
| Net profit | DKK 131K | +110% |
| Total assets | DKK 1,6M | -13% |
| Equity | DKK 1,5M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.514 | 1.560 | 3.008 | 2.883 | 2.393 | 2.012 | 4.623 | 3.627 | 443 | 568 |
| Staff expenses | -1.792 | -2.504 | -2.646 | -2.123 | -3.091 | -1.628 | -3.173 | -3.321 | -1.286 | -419 |
| EBITDA | -277 | -944 | 361 | 759 | -699 | 384 | 1.450 | 306 | -843 | 148 |
| Depreciation & amort. | -697 | -697 | -137 | -360 | -200 | -200 | -1 | -3 | -13 | -0 |
| EBIT | -974 | -1.641 | 224 | 399 | -899 | 184 | 1.450 | 303 | -856 | 148 |
| Net financials | -1 | -7 | 5 | -13 | -9 | -3 | -37 | -65 | -19 | -17 |
| Profit before tax | -975 | -1.648 | 230 | 386 | -908 | 181 | 1.413 | 237 | -874 | 131 |
| Tax | -236 | -504 | 184 | 9 | -516 | 31 | 142 | 236 | 462 | -0 |
| Net profit | -739 | -1.144 | 46 | 377 | -392 | 151 | 1.271 | 1 | -1.336 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.140 | 2.234 | 2.380 | 2.427 | 2.290 | 2.409 | 5.181 | 4.080 | 1.893 | 1.638 |
| Equity | 2.453 | 1.309 | 1.355 | 1.732 | 1.339 | 1.490 | 2.761 | 2.763 | 1.426 | 1.452 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216 | 0 | 0 |
| Short-term debt | 687 | 925 | 1.026 | 695 | 950 | 919 | 2.420 | 1.102 | 466 | 186 |
| Total debt | 687 | 925 | 1.026 | 695 | 950 | 919 | 2.420 | 1.318 | 466 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
TH Unofficial title | Unofficial title | 2022 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CTSC Holding ApS | Company | 66.7% | 66.7% | 2007 |
FMB ApS | Company | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Elkjær Frandsen | Chief Executive Officer | 0 companies |
| Thomas Hanke | Unofficial title | 0 companies |
| Claus Frost Lillelund | Chief Executive Officer | 0 companies |
| Bjarne Poul Thorsen | Board of Directors | 0 companies |
| Thomas Guttesen | Board of Directors | 0 companies |