| Revenue | DKK 699K | -15% |
| EBITDA | DKK 286K | -25% |
| Net profit | DKK 218K | -19% |
| Total assets | DKK 739K | +13% |
| Equity | DKK -157K | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 758 | 569 | 595 | 318 | 729 | 483 | 162 | 353 | 210 | 853 | 784 | 821 | 699 |
| Staff expenses | -24 | -502 | -365 | -378 | -367 | -367 | -512 | -365 | -370 | -389 | -374 | -398 | -441 | -413 |
| EBITDA | 131 | 241 | 190 | 217 | -48 | 165 | -29 | -204 | -17 | -179 | 480 | 386 | 380 | 286 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 131 | 241 | 190 | 217 | -48 | 165 | -29 | -204 | -17 | -179 | 480 | 386 | 380 | 286 |
| Net financials | -100 | -76 | -75 | -66 | -63 | -48 | -60 | -61 | -67 | -53 | -56 | -59 | -37 | -7 |
| Profit before tax | 31 | 165 | 114 | 151 | -111 | 117 | -90 | -264 | -84 | -232 | 424 | 327 | 343 | 279 |
| Tax | 13 | 41 | 34 | 51 | -26 | 25 | -20 | -58 | -18 | -51 | 93 | 72 | 76 | 61 |
| Net profit | 18 | 124 | 80 | 100 | -85 | 91 | -70 | -206 | -65 | -181 | 331 | 255 | 268 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 547 | 490 | 572 | 571 | 701 | 589 | 610 | 417 | 407 | 678 | 663 | 898 | 657 | 739 |
| Equity | — | -880 | -800 | -711 | -796 | -705 | -775 | -981 | -1.046 | -1.227 | -897 | -642 | -374 | -157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 42 | 115 | 121 | 106 |
| Short-term debt | 1.637 | 1.496 | 1.498 | 1.283 | 1.497 | 1.294 | 1.385 | 1.398 | 1.453 | 1.827 | 1.519 | 1.425 | 910 | 789 |
| Total debt | 1.637 | 1.496 | 1.498 | 1.283 | 1.497 | 1.294 | 1.385 | 1.398 | 1.453 | 1.905 | 1.560 | 1.540 | 1.031 | 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARFI INVESTMENT ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Heideman Thorsen | Management | 0 companies |