| Revenue | DKK 118K | +248% |
| EBITDA | DKK 66K | +111% |
| Net profit | DKK -4K | +99% |
| Total assets | DKK 95K | +196% |
| Equity | DKK -1,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 655 | 1.000 | 904 | 296 | 194 | 693 | 482 | 449 | 836 | 669 | 1.563 | 34 | 118 |
| Staff expenses | -0 | -462 | -664 | -587 | -880 | -973 | -854 | -802 | -797 | -795 | -679 | -690 | -653 | -52 |
| EBITDA | 237 | 193 | 336 | 317 | -584 | -779 | -161 | -321 | -348 | 40 | -10 | 873 | -619 | 66 |
| Depreciation & amort. | -0 | -0 | -6 | -104 | -137 | -137 | -137 | -131 | -33 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 237 | 193 | 330 | 213 | -721 | -916 | -298 | -452 | -381 | 40 | -10 | 873 | -619 | 66 |
| Net financials | -1 | -1 | -2 | -47 | -18 | -6 | -7 | -13 | -13 | -11 | -11 | -7 | -1 | -70 |
| Profit before tax | 236 | 191 | 328 | 166 | -740 | -921 | -305 | -459 | -394 | 29 | -20 | 866 | -619 | -4 |
| Tax | 68 | 53 | 86 | 48 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 168 | 138 | 242 | 118 | -711 | -921 | -305 | -459 | -394 | 29 | -20 | 866 | -619 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 733 | 995 | 1.699 | 1.825 | 815 | 470 | 601 | 279 | 226 | 200 | 110 | 477 | 32 | 95 |
| Equity | 691 | 829 | 1.071 | 1.189 | 478 | -443 | -748 | -1.207 | -1.601 | -1.572 | -1.592 | -726 | -1.346 | -1.350 |
| Long-term debt | 0 | 0 | 283 | 235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 166 | 326 | 373 | 337 | 912 | 1.349 | 1.486 | 1.827 | 1.772 | 1.703 | 1.203 | 1.378 | 1.445 |
| Total debt | 42 | 166 | 609 | 608 | 337 | 912 | 1.349 | 1.486 | 1.827 | 1.772 | 1.703 | 1.203 | 1.378 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAS ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Frederik Mads Anesen Scheibel | Management | 0 companies |