| Revenue | DKK 18,7M | +34% |
| EBITDA | DKK 9,3M | +82% |
| Net profit | DKK 6,9M | +72% |
| Total assets | DKK 21,9M | +14% |
| Equity | DKK 14,5M | +15% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.593 | 3.157 | 6.280 | 5.386 | 5.170 | 5.378 | 9.052 | 9.668 | 12.483 | 18.045 | 14.236 | 14.033 | 18.739 |
| Staff expenses | -1.984 | -3.595 | -3.962 | -5.136 | -5.607 | -5.417 | -5.628 | -6.417 | -6.755 | -7.750 | -7.660 | -8.940 | -9.460 |
| EBITDA | 2.609 | -438 | 2.318 | 250 | -437 | -39 | 3.424 | 3.251 | 5.728 | 10.277 | 6.576 | 5.093 | 9.279 |
| Depreciation & amort. | -126 | -152 | -175 | -210 | -197 | -216 | -208 | -199 | -163 | -78 | -116 | -208 | -196 |
| EBIT | 2.483 | -590 | 2.143 | 40 | -634 | -255 | 3.216 | 3.052 | 5.564 | 10.198 | 6.461 | 4.885 | 9.082 |
| Net financials | -107 | -127 | -196 | 514 | -188 | -215 | -263 | -77 | -48 | 114 | -831 | 251 | -285 |
| Profit before tax | 2.375 | -395 | 1.947 | 554 | -821 | -470 | 2.952 | 2.975 | 5.516 | 10.312 | 5.629 | 5.136 | 8.797 |
| Tax | 622 | 161 | 458 | 143 | -175 | -101 | 652 | 650 | 1.218 | 2.283 | 1.254 | 1.142 | 1.939 |
| Net profit | 1.754 | -556 | 1.489 | 411 | -647 | -368 | 2.300 | 2.325 | 4.299 | 8.029 | 4.375 | 3.993 | 6.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.929 | 9.677 | 10.118 | 10.869 | 11.244 | 11.082 | 11.751 | 12.932 | 15.851 | 24.264 | 19.850 | 19.244 | 21.893 |
| Equity | 3.570 | 3.014 | 4.503 | 4.914 | 3.479 | 3.111 | 5.411 | 6.936 | 9.235 | 11.264 | 11.639 | 12.632 | 14.490 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 653 | 439 | 438 | 464 | 487 |
| Short-term debt | 4.318 | 6.663 | 5.512 | 5.911 | 7.765 | 7.972 | 6.340 | 5.842 | 5.963 | 12.562 | 7.742 | 6.143 | 6.916 |
| Total debt | 4.318 | 6.663 | 5.512 | 5.911 | 7.765 | 7.972 | 6.340 | 5.996 | 6.616 | 13.000 | 8.180 | 6.607 | 7.402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SR HOLDING SKANDERBORG ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Speedtsberg Rasmussen | Management | 0 companies |
| Susanne Speedtsberg Rasmussen | Chairman | 0 companies |
| Mette Sandgaard Danielsen | Board of Directors | 0 companies |