| Revenue | DKK 3,1M | +90% |
| EBITDA | DKK 1,4M | +226% |
| Net profit | DKK 283K | +117% |
| Total assets | DKK 11M | -34% |
| Equity | DKK 6,8M | +4% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 105 | 5.775 | 3.468 | 1.654 | 3.149 |
| Staff expenses | -2.170 | -1.998 | -2.159 | -2.728 | -1.589 |
| EBITDA | -2.065 | 3.777 | 1.290 | -1.074 | 1.353 |
| Depreciation & amort. | -587 | -672 | -776 | -890 | -729 |
| EBIT | -2.651 | 3.105 | 515 | -1.963 | 625 |
| Net financials | -285 | -276 | -189 | -79 | -280 |
| Profit before tax | -2.936 | 2.830 | 325 | -2.042 | 345 |
| Tax | -628 | 517 | 171 | -415 | 62 |
| Net profit | -2.308 | 2.312 | 155 | -1.627 | 283 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 13.447 | 15.565 | 17.396 | 16.617 | 11.006 |
| Equity | 5.661 | 7.974 | 8.128 | 6.501 | 6.784 |
| Long-term debt | 814 | 634 | 1.750 | 1.031 | 763 |
| Short-term debt | 6.858 | 6.093 | 6.245 | 7.964 | 2.391 |
| Total debt | 7.672 | 6.726 | 7.995 | 8.995 | 3.154 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
IP Management | Management | 2008 – 2013 |
CF Management | Management | 2008 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2008 – 2023 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 2008 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 | |
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Pinholt | Management | 0 companies |
| Carsten Fomsgaard Laursen | Management | 0 companies |
| Dorthe Kongsgaard Laursen | Chairman | 0 companies |
| Dorte Amby Pinholt | Board of Directors | 0 companies |
| Marie Kongsgaard Dinnsen | Board of Directors | 0 companies |
| Tonnie Pinholt | Board of Directors | 0 companies |