| Revenue | DKK -61K | -24% |
| EBITDA | DKK -61K | +24% |
| Net profit | DKK -65K | +23% |
| Total assets | DKK 14K | +41% |
| Equity | DKK -146K | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.644 | 2.179 | 2.008 | 1.673 | 1.597 | 1.042 | 16 | -9 | -50 | -114 | 30 | -81 | -61 |
| Staff expenses | -1.237 | -1.847 | -1.618 | -1.352 | -1.300 | -1.009 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 407 | 332 | 390 | 321 | 297 | 33 | 15 | -9 | -50 | -114 | 30 | -81 | -61 |
| Depreciation & amort. | 8 | -25 | -25 | -32 | -31 | -29 | -16 | -3 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 399 | 307 | 365 | 289 | 265 | 4 | -1 | -12 | -57 | -114 | 30 | -81 | -61 |
| Net financials | 2 | 10 | 1 | -1 | -0 | 3 | 0 | -0 | -0 | -0 | -1 | 0 | -3 |
| Profit before tax | 402 | 317 | 366 | 288 | 265 | 7 | -1 | -13 | -58 | -114 | 29 | -81 | -65 |
| Tax | 102 | 75 | 94 | 73 | 63 | 5 | 2 | -1 | -1 | -0 | -3 | 3 | -0 |
| Net profit | 300 | 241 | 272 | 215 | 202 | 2 | -3 | -12 | -56 | -114 | 32 | -84 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.582 | 878 | 1.245 | 1.106 | 805 | 324 | 163 | 104 | 94 | 46 | 59 | 10 | 14 |
| Equity | 600 | 616 | 708 | 463 | 328 | 130 | 127 | 41 | -16 | -30 | 2 | -82 | -146 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 939 | 207 | 483 | 603 | 437 | 188 | 34 | 62 | 109 | 76 | 57 | 91 | 160 |
| Total debt | 939 | 207 | 483 | 603 | 437 | 188 | 34 | 62 | 109 | 76 | 57 | 91 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2009 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BB Management | Management | 2009 | — | — |
DH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAPITALBØRSEN ApS | Company | 10.0% | 10.0% | 2015 |
BANG H INVEST ApS | Company | 50.0% | 50.0% | 2019 |
MESTER JAKOB ApS | Company | 50.0% | 50.0% | 2019 |
Pilea Finance & Business A/S | Company | 100.0% | 100.0% | 2024 |
CMK INVEST ApS | Company | 33.3% | 33.3% | 2014 |
VAN PUTTEN HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Rose Færge | Management | 0 companies |
| Tue Stender | Chief Executive Officer | 0 companies |
| Bent Bang Haulrik | Management | 0 companies |
| Daniel Høj | Management | 0 companies |
| Jan Ehlers Lønstrup | Board of Directors | 0 companies |
| Claus Aagaard | Chairman | 0 companies |
| Søren Eriksen | Board of Directors | 0 companies |
| Henrik Nielsen | Chairman | 0 companies |
| Johan van Putten | Board of Directors | 0 companies |