| Revenue | DKK 57K | -414% |
| EBITDA | DKK 57K | +414% |
| Net profit | DKK 90K | -45% |
| Total assets | DKK 6,1M | +9% |
| Equity | DKK 4,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | -70 | 581 | 452 | -26 | 35 | 456 | 656 | -377 | -320 | -13 | 23 | -18 | 57 |
| Staff expenses | -0 | -0 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -99 | -70 | 419 | 452 | -26 | 35 | 456 | 656 | -377 | -835 | -13 | 23 | -18 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -21 | -13 | -13 | -15 | -17 |
| EBIT | -99 | -70 | 419 | 452 | -26 | 35 | 456 | 635 | -398 | -856 | -26 | 9 | -33 | 39 |
| Net financials | -120 | 2.271 | -1.817 | 1.546 | 1.421 | 2.535 | 1.299 | 2.280 | -623 | -2.984 | -1.354 | -890 | 198 | 51 |
| Profit before tax | -219 | 2.202 | -1.266 | 1.998 | 1.395 | 2.569 | 1.756 | 2.915 | -987 | -3.840 | -1.380 | -880 | 164 | 90 |
| Tax | 13 | -0 | 100 | -39 | 55 | -46 | 113 | 86 | 18 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -232 | 2.202 | -1.366 | 2.036 | 1.340 | 2.615 | 1.643 | 2.829 | -1.005 | -3.840 | -1.380 | -880 | 164 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 572 | 2.122 | 3.522 | 6.099 | 5.496 | 7.493 | 9.771 | 13.043 | 11.307 | 7.382 | 5.500 | 4.627 | 5.596 | 6.077 |
| Equity | -1.195 | 250 | 741 | 2.777 | 4.117 | 6.632 | 8.248 | 10.977 | 9.237 | 5.397 | 4.681 | 3.801 | 3.965 | 4.055 |
| Long-term debt | 0 | 0 | 2.122 | 989 | 0 | 497 | 1.087 | 1.008 | 945 | 916 | 794 | 757 | 742 | 722 |
| Short-term debt | 1.767 | 15 | 659 | 2.334 | 1.379 | 364 | 436 | 1.057 | 1.126 | 1.069 | 25 | 69 | 888 | 1.299 |
| Total debt | 1.767 | 15 | 2.781 | 3.323 | 1.379 | 861 | 1.523 | 2.065 | 2.071 | 1.985 | 819 | 825 | 1.630 | 2.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2014 | — | — |
CS Founder | Founder | 2008 | — | — |
CE Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Grete Kaas Jacobsen | Management | 0 companies |
| Carsten Seidler | Founder | 0 companies |
| Carl Erik Vang Christensen | Management | 0 companies |
| Johannes Christian Quist | Board of Directors | 0 companies |
| Poul Leo Anker | Board of Directors | 0 companies |
| Carsten Fredsbo | Board of Directors | 0 companies |