| Revenue | DKK -133K | -21% |
| EBITDA | DKK -133K | +21% |
| Net profit | DKK 952K | +110% |
| Total assets | DKK 44,7M | +1% |
| Equity | DKK 39,3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -17 | -17 | -25 | -131 | -57 | -82 | -30 | 0 | -87 | 0 | -168 | -133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -17 | -17 | -25 | -131 | -57 | -82 | -30 | -605 | -87 | 6 | -168 | -133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -17 | -17 | -25 | -131 | -57 | -82 | -30 | -605 | -87 | 6 | -168 | -133 |
| Net financials | 1.796 | 1.532 | 2.880 | 3.380 | 2.615 | 4.603 | 3.574 | 4.279 | 5.520 | 18.100 | 5.797 | -12.827 | 646 |
| Profit before tax | 1.786 | 1.514 | 2.862 | 3.355 | 2.484 | 4.546 | 3.492 | 4.249 | 4.914 | 18.013 | 5.804 | -12.995 | 513 |
| Tax | 25 | 73 | 270 | 388 | 356 | 715 | 111 | 932 | 806 | 3.525 | 216 | -3.416 | -440 |
| Net profit | 1.761 | 1.441 | 2.593 | 2.967 | 2.128 | 3.831 | 3.382 | 3.318 | 4.108 | 14.487 | 5.588 | -9.578 | 952 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.421 | 6.553 | 11.235 | 15.042 | 15.277 | 18.988 | 27.109 | 29.910 | 32.719 | 51.675 | 56.350 | 44.239 | 44.688 |
| Equity | 4.917 | 6.259 | 8.852 | 11.819 | 13.947 | 17.778 | 21.160 | 24.478 | 28.531 | 42.961 | 50.071 | 40.434 | 39.302 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.860 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 503 | 294 | 2.384 | 3.223 | 1.330 | 813 | 5.519 | 2.509 | 2.399 | 4.318 | 1.465 | 2.396 | 4.487 |
| Total debt | 503 | 294 | 2.384 | 3.223 | 1.330 | 813 | 5.519 | 4.369 | 2.399 | 4.318 | 1.465 | 2.396 | 4.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2017 | — | — |
HB Management | Management | 2008 | — | — |
RM Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2016 | |
| Individual | 33.3% | 0.0% | 2016 | |
| Individual | 10.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Salling Norring-Agerskov | Management | 0 companies |
| Henrik Blom-Hansen | Management | 0 companies |
| Rikke Maria Pedersen | Founder | 0 companies |