| Revenue | DKK 180K | -67% |
| EBITDA | DKK 171K | -68% |
| Net profit | DKK 130K | -69% |
| Total assets | DKK 984K | +6% |
| Equity | DKK 453K | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.065 | 2.200 | 2.867 | 1.644 | 1.929 | 2.265 | 2.021 | 1.875 | 2.414 | 1.095 | 197 | 546 | 180 |
| Staff expenses | -1.525 | -1.795 | -1.688 | -1.572 | -1.868 | -1.669 | -1.956 | -1.848 | -2.010 | -1.429 | -460 | -4 | -9 |
| EBITDA | 540 | 405 | 1.179 | 72 | 60 | 596 | 65 | 27 | 404 | -334 | -263 | 542 | 171 |
| Depreciation & amort. | -17 | -17 | -22 | -25 | -22 | -41 | -31 | -32 | -52 | -31 | -66 | -0 | -0 |
| EBIT | 523 | 388 | 1.157 | 47 | 39 | 555 | 34 | -5 | 352 | -365 | -329 | 542 | 171 |
| Net financials | 9 | -12 | 22 | -2 | 641 | 18 | 5 | 18 | 20 | -20 | -11 | -8 | -3 |
| Profit before tax | 532 | 376 | 1.178 | 46 | 680 | 574 | 39 | 13 | 338 | -386 | -339 | 534 | 168 |
| Tax | 140 | 101 | 286 | 17 | 11 | 126 | 14 | 1 | 76 | -85 | -73 | 119 | 38 |
| Net profit | 393 | 275 | 892 | 29 | 668 | 448 | 25 | 11 | 262 | -301 | -266 | 415 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.759 | 2.533 | 2.498 | 1.556 | 2.130 | 2.945 | 3.267 | 2.524 | 3.200 | 1.512 | 350 | 925 | 984 |
| Equity | 864 | 1.139 | 1.331 | 660 | 1.328 | 1.776 | 1.801 | 1.813 | 1.474 | 173 | -93 | 322 | 453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.895 | 1.394 | 1.167 | 896 | 802 | 1.169 | 1.465 | 711 | 1.726 | 1.339 | 442 | 603 | 531 |
| Total debt | 1.895 | 1.394 | 1.167 | 896 | 802 | 1.169 | 1.465 | 711 | 1.726 | 1.339 | 442 | 603 | 531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2023 | — | — |
PC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CL - INVEST ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Sonny Larsen | Management | 0 companies |
| Preben Christian Larsen | Management | 0 companies |
| Nina Welding | Board of Directors | 0 companies |
| Anders Welding | Chairman | 0 companies |