| Revenue | DKK 2,9M | -1% |
| EBITDA | DKK -1,2M | +44% |
| Net profit | DKK -863K | +54% |
| Total assets | DKK 5,8M | -20% |
| Equity | DKK 4,7M | -15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | -136 | -680 | 1 | 197 | 2.061 | 3.445 | 3.529 | 3.195 | 2.652 | 6.453 | 2.966 | 2.930 |
| Staff expenses | -120 | -459 | -435 | -428 | -682 | -2.113 | -4.894 | -6.115 | -5.730 | -6.862 | -5.873 | -5.069 | -4.103 |
| EBITDA | 295 | -596 | -1.114 | -427 | -485 | -52 | -1.449 | -2.586 | -2.535 | -4.209 | 580 | -2.103 | -1.173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -152 | -165 | -165 | -170 | -170 | -29 |
| EBIT | 295 | -596 | -1.114 | -427 | -485 | -52 | -1.449 | -2.738 | -2.700 | -4.374 | 410 | -2.274 | -1.202 |
| Net financials | -922 | 363 | 345 | -115 | -51 | -4 | -41 | -68 | -57 | -71 | -160 | -109 | -199 |
| Profit before tax | -199 | -233 | -770 | -541 | -536 | -56 | -1.490 | -2.806 | -2.757 | -4.446 | 250 | -2.382 | -1.401 |
| Tax | -50 | -52 | -168 | -119 | -118 | -10 | -327 | -617 | -682 | -542 | -37 | -524 | -538 |
| Net profit | -149 | -181 | -602 | -422 | -418 | -46 | -1.163 | -2.189 | -2.075 | -3.904 | 287 | -1.859 | -863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.150 | 11.947 | 9.226 | 8.889 | 1.071 | 3.169 | 1.825 | 3.614 | 4.242 | 4.628 | 8.430 | 7.259 | 5.832 |
| Equity | 324 | 143 | 541 | 119 | 836 | 790 | 127 | 2.138 | 2.063 | 2.159 | 7.446 | 5.587 | 4.724 |
| Long-term debt | -10.195 | 10.501 | 8.199 | 8.445 | 0 | 0 | 0 | 145 | 376 | 447 | 341 | 353 | 364 |
| Short-term debt | -607 | 1.303 | 485 | 325 | 235 | 2.380 | 1.698 | 1.331 | 1.803 | 2.021 | 643 | 1.319 | 744 |
| Total debt | -10.802 | 11.804 | 8.684 | 8.770 | 235 | 2.380 | 1.698 | 1.476 | 2.179 | 2.469 | 983 | 1.672 | 1.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONTAINE A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Làfontaine Møller | Management | 0 companies |