| Revenue | DKK 12K | -1% |
| EBITDA | DKK 12K | -1% |
| Net profit | DKK 50K | -39% |
| Total assets | DKK 517K | +13% |
| Equity | DKK 505K | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 0 | 71 | 0 | 77 | 0 | 167 | 190 | 10 | 9 | 11 | 12 | 12 |
| Staff expenses | -43 | -43 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 102 | -62 | 57 | -66 | 55 | -14 | 149 | 153 | 10 | 9 | 8 | 12 | 12 |
| Depreciation & amort. | 25 | 11 | -25 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 77 | -73 | 31 | -91 | 55 | -14 | 149 | 153 | 10 | 9 | 8 | 12 | 12 |
| Net financials | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 71 | 98 | -140 | 94 | 53 |
| Profit before tax | 77 | -73 | 31 | -91 | 55 | -14 | 149 | 153 | 81 | 107 | -132 | 106 | 64 |
| Tax | 15 | -18 | 10 | -19 | 23 | -15 | 38 | 34 | 18 | 24 | -29 | 23 | 14 |
| Net profit | 61 | -55 | 22 | -72 | 32 | 1 | 111 | 119 | 63 | 84 | -103 | 83 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 136 | 138 | 66 | 108 | 99 | 264 | 367 | 410 | 496 | 374 | 458 | 517 |
| Equity | 171 | 115 | 137 | 65 | 97 | 98 | 210 | 329 | 392 | 475 | 372 | 455 | 505 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 20 | 1 | 1 | 11 | 1 | 54 | 38 | 19 | 20 | 2 | 3 | 11 |
| Total debt | 54 | 20 | 1 | 1 | 11 | 1 | 54 | 38 | 19 | 20 | 2 | 3 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Founder | Founder | 2009 | — | — |
CS Management | Management | 2009 | — | — |
JH Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CSW ApS | Company | 50.0% | 50.0% | 2009 |
GRANN LAURSEN HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
Jakob West Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Clausen Buch | Founder | 0 companies |
| Carsten Sode West | Management | 0 companies |
| Jakob Holm West | Founder | 0 companies |