| Revenue | DKK 937K | -56% |
| EBITDA | DKK -18K | -102% |
| Net profit | DKK -61K | -108% |
| Total assets | DKK 1,4M | -16% |
| Equity | DKK 991K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 19 | 59 | 286 | 14 | 489 | 1.422 | 718 | 597 | 1.279 | 1.577 | 2.154 | 937 |
| Staff expenses | -103 | -34 | -0 | -0 | -0 | -178 | -607 | -684 | -585 | -1.159 | -1.439 | -1.203 | -955 |
| EBITDA | 53 | -77 | 4 | 176 | -3 | 102 | 128 | -245 | 12 | 120 | 138 | 951 | -18 |
| Depreciation & amort. | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | -77 | 4 | 176 | -3 | 102 | 128 | -245 | 12 | 120 | 138 | 951 | -18 |
| Net financials | -2 | -1 | -1 | -0 | -0 | -0 | -1 | -1 | -1 | -6 | -4 | -3 | -30 |
| Profit before tax | -51 | -78 | 2 | 175 | -3 | 102 | 127 | -246 | 11 | 114 | 134 | 948 | -48 |
| Tax | -12 | -18 | 2 | 44 | 0 | 23 | 30 | -54 | 3 | 27 | 31 | 211 | 14 |
| Net profit | -39 | -61 | 1 | 131 | -3 | 79 | 96 | -192 | 8 | 87 | 103 | 737 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 130 | 65 | 89 | 155 | 136 | 352 | 581 | 252 | 405 | 1.324 | 572 | 1.677 | 1.409 |
| Equity | 65 | 5 | 5 | 136 | 133 | 213 | 309 | 117 | 125 | 212 | 315 | 1.052 | 991 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 |
| Short-term debt | 64 | 60 | 84 | 19 | 3 | 139 | 271 | 134 | 280 | 1.112 | 257 | 625 | 405 |
| Total debt | 64 | 60 | 84 | 19 | 3 | 139 | 271 | 134 | 280 | 1.112 | 257 | 625 | 419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frederik Walther Dalsdorf | Chief Executive Officer | 0 companies |
| Anders Houmann | Board of Directors | 0 companies |
| Poul Ib Henriksen | Chairman | 0 companies |