| Revenue | DKK 450K | +53% |
| EBITDA | DKK 78K | +87% |
| Net profit | DKK -511 | +97% |
| Total assets | DKK 348K | +4% |
| Equity | DKK -837K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 324 | 392 | 499 | 574 | 587 | 403 | 387 | 403 | 406 | 343 | 295 | 450 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -138 |
| EBITDA | -102 | -190 | -169 | -49 | 8 | 93 | 27 | 19 | 14 | -27 | -28 | 42 | 78 |
| Depreciation & amort. | -1 | -1 | -2 | -5 | -6 | -5 | -5 | -4 | -4 | -5 | -58 | -49 | -36 |
| EBIT | -102 | -191 | -171 | -54 | 2 | 88 | 22 | 14 | 10 | -31 | -85 | -7 | 43 |
| Net financials | -5 | -10 | -14 | -17 | -20 | -28 | -43 | -36 | -17 | -16 | -38 | -9 | -43 |
| Profit before tax | -107 | -201 | -185 | -70 | -18 | 60 | -21 | -21 | -8 | -48 | -123 | -16 | -1 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -107 | -201 | -185 | -70 | -18 | 60 | -21 | -21 | -8 | -48 | -123 | -16 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 203 | 343 | 378 | 417 | 549 | 517 | 616 | 234 | 345 | 629 | 335 | 348 |
| Equity | -185 | -386 | -571 | -641 | -660 | -600 | -620 | -642 | -649 | -697 | -820 | -836 | -837 |
| Long-term debt | 0 | 0 | 0 | 0 | 746 | 0 | 0 | 0 | 0 | 0 | 276 | 0 | 0 |
| Short-term debt | 405 | 589 | 913 | 1.019 | 331 | 1.148 | 1.137 | 1.258 | 883 | 1.042 | 1.173 | 1.171 | 1.185 |
| Total debt | 405 | 589 | 913 | 1.019 | 1.077 | 1.148 | 1.137 | 1.258 | 883 | 1.042 | 1.450 | 1.171 | 1.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2008 | — | — |
JF Management | Management | 2008 | — | — |
CE Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| David Schaeffer | Management | 0 companies |
| Jean-Michel F. F. Slagmuylder | Management | 0 companies |
| Cogen Europe S.á.r.l. | Founder | 0 companies |