| Revenue | DKK -163K | +9% |
| EBITDA | DKK -163K | +100% |
| Net profit | DKK -912K | +99% |
| Total assets | DKK 224,7M | +0% |
| Equity | DKK 203,5M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.080 | 1.479 | 742 | -218 | 443 | -616 | -668 | -1.179 | -1.042 | -915 | -1.547 | -149 | -163 |
| Staff expenses | -1.507 | -2.020 | -1.935 | -132 | -484 | -598 | -551 | -673 | -563 | -1.386 | -760 | -61 | -0 |
| EBITDA | -427 | -540 | -1.193 | -350 | -41 | -1.229 | -1.219 | -1.961 | -1.605 | -2.301 | -89.223 | -91.200 | -163 |
| Depreciation & amort. | -976 | -394 | -402 | -836 | -363 | -12 | -12 | -5 | -5 | -5 | -5 | -0 | -0 |
| EBIT | -1.403 | -935 | -1.595 | -1.187 | -403 | -1.241 | -1.231 | -1.966 | -1.610 | -2.306 | -89.229 | -91.200 | -163 |
| Net financials | 89 | 7 | 6 | -215 | -76 | -77 | -195 | 1.112 | -320 | 404.733 | -727 | -715 | -749 |
| Profit before tax | -1.314 | -928 | -1.590 | -1.402 | -287 | -1.318 | -1.427 | -854 | -1.931 | 402.426 | -89.955 | -91.915 | -912 |
| Tax | 25 | -0 | -0 | -0 | 96 | 333 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.338 | -928 | -1.590 | -1.402 | -383 | -1.651 | -1.427 | -854 | -1.931 | 402.426 | -89.955 | -91.915 | -912 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.369 | 4.398 | 3.827 | 7.070 | 26.069 | 26.038 | 35.794 | 35.972 | 36.063 | 405.842 | 315.800 | 224.698 | 224.711 |
| Equity | 4.926 | 3.998 | 2.409 | 1.007 | 15.314 | 13.663 | 21.656 | 20.801 | 18.871 | 386.297 | 296.342 | 204.427 | 203.515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 443 | 400 | 1.418 | 6.063 | 10.755 | 12.374 | 14.138 | 15.170 | 17.193 | 19.545 | 19.458 | 20.272 | 21.196 |
| Total debt | 443 | 400 | 1.418 | 6.063 | 10.755 | 12.374 | 14.138 | 15.170 | 17.193 | 19.545 | 19.458 | 20.272 | 21.196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2008 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLAUS TOPHOLT HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
TOPHOLT ApS | Company | 25.0% | 25.0% | 2019 |
Liz Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Claus Michael Rosenkrantz Topholt | Chief Executive Officer | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Alexandra Christina Rosenkrantz Topholt | Board of Directors | 0 companies |
| Daniel Nedzat Kalici | Board of Directors | 0 companies |
| Orla Topholt | Chairman | 0 companies |