| Revenue | DKK -287K | -121% |
| EBITDA | DKK -293K | -215% |
| Net profit | DKK -290K | -279% |
| Total assets | DKK 536K | -63% |
| Equity | DKK 493K | -37% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 183 | 747 | 592 | 191 | 259 | 379 | 248 | 57 | -112 | 1.593 | 1.383 | -287 |
| Staff expenses | -0 | -49 | -24 | -56 | -53 | -80 | -328 | -105 | -25 | -141 | -1.455 | -1.128 | -5 |
| EBITDA | 61 | 32 | 307 | 148 | 138 | 179 | 51 | 143 | 32 | -253 | 138 | 255 | -293 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -9 | -11 | -16 | -16 | -19 | -11 | -26 | -40 | -0 |
| EBIT | 61 | 32 | 307 | 147 | 129 | 168 | 35 | 127 | 13 | -264 | 112 | 214 | -293 |
| Net financials | 0 | 0 | -2 | -6 | -12 | -2 | -3 | -5 | -4 | -5 | -28 | -3 | 2 |
| Profit before tax | 61 | 32 | 305 | 141 | 117 | 166 | 32 | 123 | 9 | -269 | 84 | 211 | -290 |
| Tax | 15 | 8 | 75 | 36 | 29 | 38 | 9 | 29 | 5 | 1 | -32 | 49 | -0 |
| Net profit | 46 | 24 | 230 | 104 | 88 | 128 | 23 | 94 | 4 | -270 | 116 | 162 | -290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 333 | 335 | 657 | 1.986 | 1.513 | 1.988 | 2.288 | 2.032 | 848 | 553 | 2.230 | 1.456 | 536 |
| Equity | 125 | 106 | 335 | 439 | 527 | 655 | 678 | 771 | 775 | 505 | 621 | 784 | 493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 207 | 229 | 321 | 1.544 | 984 | 1.330 | 1.608 | 1.261 | 72 | 48 | 1.609 | 673 | 43 |
| Total debt | 207 | 229 | 321 | 1.544 | 984 | 1.330 | 1.608 | 1.261 | 72 | 48 | 1.609 | 673 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
MOFFMANN FILM ApS | Company | 33.3% | 33.3% | 2013 |
EGOVISION ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Boe | Management | 0 companies |
| Tine Grew Pfeiffer | Chairman | 0 companies |
| Morten Hoffmann Larsen | Chairman | 0 companies |