| Revenue | DKK 87K | +44% |
| EBITDA | DKK 80K | +32% |
| Net profit | DKK -3K | +89% |
| Total assets | DKK 3,6M | +12% |
| Equity | DKK 493K | -1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 243 | 217 | 238 | 251 | 223 | 239 | 217 | 207 | 529 | 154 | 61 | 87 |
| Staff expenses | -29 | -21 | -14 | -14 | -14 | -14 | -9 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 119 | 222 | 203 | 224 | 237 | 209 | 230 | 217 | 207 | 1.529 | 154 | 61 | 80 |
| Depreciation & amort. | -16 | -4 | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 218 | 199 | 220 | 234 | 209 | 230 | 217 | 207 | 1.529 | 154 | 60 | 80 |
| Net financials | -169 | -217 | -217 | -182 | -179 | -130 | -89 | -87 | -87 | 921 | -92 | -88 | -90 |
| Profit before tax | -66 | 2 | -18 | 38 | 55 | 78 | 140 | 130 | 121 | 1.450 | 62 | -28 | -3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | 25 | -25 | -0 | -0 | -0 |
| Net profit | -66 | 2 | -58 | 38 | 55 | 78 | 140 | 123 | 96 | 1.475 | 62 | -28 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.152 | 2.175 | 2.217 | 2.079 | 2.085 | 2.075 | 2.131 | 2.150 | 2.144 | 3.218 | 3.254 | 3.173 | 3.550 |
| Equity | -1.957 | -1.955 | -1.893 | -1.855 | -1.751 | -1.673 | -1.532 | -1.409 | -1.313 | 461 | 524 | 496 | 493 |
| Long-term debt | 2.330 | 3.912 | 3.792 | 3.613 | 3.440 | 3.450 | 3.340 | 3.242 | 3.067 | 2.519 | 2.288 | 2.171 | 2.722 |
| Short-term debt | 1.779 | 219 | 318 | 320 | 396 | 298 | 273 | 267 | 340 | 187 | 393 | 456 | 285 |
| Total debt | 4.109 | 4.130 | 4.110 | 3.933 | 3.836 | 3.748 | 3.613 | 3.509 | 3.408 | 2.707 | 2.681 | 2.627 | 3.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 | |
CARSTEN JOOST HOLDING ApS | Company | 15.0% | 15.0% | 2010 |
| Individual | 15.0% | 15.0% | 2008 | |
Støtteforening FISK | Company | 0.0% | 5.0% | 2011 |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 15.0% | 15.0% | 2010 | |
SØNDERMARK ApS | Company | 10.0% | 10.0% | 2010 |
PBH Holding ApS | Company | 10.0% | 10.0% | 2010 |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Birch Joost | Management | 0 companies |
| Finn Erik Jensen | Board of Directors | 0 companies |
| Henrik Steen Hansen | Board of Directors | 0 companies |
| Henrik Søndermark | Board of Directors | 0 companies |
| Hans Arne Pescettini | Board of Directors | 0 companies |
| Søren Storgaard | Board of Directors | 0 companies |
| Lone Warburg | Board of Directors | 0 companies |
| Peter Jørgensen | Board of Directors | 0 companies |
| Bent Arne Pedersen | Chairman | 0 companies |
| Tom Brown Melhedegaard Pedersen | Board of Directors | 0 companies |
| Freddie Dehli Larsen | Board of Directors | 0 companies |