| Revenue | DKK 2,3M | +26% |
| EBITDA | DKK -258K | -1192% |
| Net profit | DKK -512K | -679% |
| Total assets | DKK 870K | -26% |
| Equity | DKK -182K | -155% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 32 | 27 | -22 | 35 | -21 | -372 | -261 | -34 | 116 | 1.041 | 1.205 | 1.810 | 2.281 |
| Staff expenses | -1 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -507 | -789 | -942 | -1.787 | -2.493 |
| EBITDA | 37 | 26 | 25 | -22 | 34 | -21 | -372 | -261 | -34 | -391 | 251 | 263 | 24 | -258 |
| Depreciation & amort. | -67 | -67 | -67 | -133 | -0 | -0 | -193 | -0 | -11 | -134 | -134 | -124 | -72 | -125 |
| EBIT | -29 | -41 | -42 | -155 | 34 | -21 | -565 | -261 | -45 | -525 | 118 | 139 | -49 | -383 |
| Net financials | -26 | -27 | -29 | -30 | -31 | -34 | -48 | -64 | 157 | -141 | -133 | -10 | -17 | -26 |
| Profit before tax | -55 | -68 | -71 | -185 | 4 | -55 | -613 | -324 | 112 | -665 | -15 | 129 | -66 | -409 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -108 | -0 | -0 | -0 | -132 | 29 | -0 | 103 |
| Net profit | -55 | -68 | -71 | -185 | 4 | -55 | -504 | -324 | 112 | -665 | 117 | 100 | -66 | -512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 362 | 315 | 268 | 63 | 138 | 267 | 163 | 30 | 782 | 452 | 831 | 733 | 1.180 | 870 |
| Equity | -63 | -131 | -202 | -388 | -384 | -439 | -943 | -1.268 | -1.156 | -1.821 | -1.704 | 396 | 330 | -182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.963 | 0 | 0 | 0 |
| Short-term debt | 425 | 446 | 470 | 450 | 522 | 706 | 1.107 | 1.298 | 1.938 | 2.273 | 572 | 337 | 849 | 1.051 |
| Total debt | 425 | 446 | 470 | 450 | 522 | 706 | 1.107 | 1.298 | 1.938 | 2.273 | 2.535 | 337 | 849 | 1.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIBAST HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Sibast | Chief Executive Officer | 0 companies |