| Revenue | DKK -27K | +160% |
| EBITDA | DKK -27K | -160% |
| Net profit | DKK -21K | -60% |
| Total assets | DKK 157K | -17% |
| Equity | DKK -302K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 294 | 33 | 283 | 140 | 121 | -38 | 240 | 92 | -102 | 97 | 43 | -10 | -27 |
| Staff expenses | -93 | -111 | -25 | -34 | -158 | -2 | -1 | -254 | -38 | -0 | -2 | -0 | -0 |
| EBITDA | 201 | -77 | 258 | 106 | -38 | -40 | 239 | -169 | -142 | 97 | 42 | -10 | -27 |
| Depreciation & amort. | 19 | 19 | 19 | 13 | -3 | -3 | -9 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 182 | -96 | 239 | 92 | -41 | -43 | 230 | -169 | -142 | 97 | 42 | -10 | -27 |
| Net financials | -6 | -7 | -5 | -2 | -30 | -1 | -0 | -0 | -0 | -0 | -3 | -6 | 0 |
| Profit before tax | — | -103 | 234 | 90 | -71 | -45 | 230 | -169 | -142 | 97 | 39 | -16 | -26 |
| Tax | 44 | -3 | 52 | 21 | -1 | -18 | 51 | -37 | -30 | 22 | 9 | -3 | -6 |
| Net profit | 131 | -100 | 182 | 69 | -70 | -26 | 179 | -132 | -112 | 75 | 30 | -13 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 494 | 457 | 461 | 381 | 354 | 305 | 341 | 258 | 219 | 302 | 295 | 190 | 157 |
| Equity | — | -463 | -282 | -212 | -282 | -309 | -129 | -261 | -373 | -298 | -268 | -281 | -302 |
| Long-term debt | 0 | 0 | 0 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 309 | 309 |
| Short-term debt | 1.019 | 920 | 742 | 285 | 328 | 306 | 163 | 212 | 284 | 291 | 255 | 163 | 150 |
| Total debt | 1.019 | 920 | 742 | 593 | 636 | 614 | 470 | 520 | 592 | 599 | 563 | 471 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Rosenkilde | Management | 0 companies |