| Revenue | DKK -17K | -4% |
| EBITDA | DKK -17K | +4% |
| Net profit | DKK 169K | -86% |
| Total assets | DKK 16,6M | -4% |
| Equity | DKK 16,5M | -4% |
| Employees | — | — |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 208 | 159 | 182 | 244 | 244 | -21 | -21 | -21 | -41 | -29 | -72 | -19 | -18 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | 186 | 159 | 182 | 244 | 244 | -21 | -21 | -21 | -41 | -29 | -72 | -19 | -18 | -17 |
| Depreciation & amort. | -0 | -0 | 41 | 41 | -41 | -41 | -41 | -42 | -42 | -41 | -55 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | 145 | 118 | 141 | 203 | 203 | -62 | -63 | -63 | -96 | -29 | -72 | -19 | -18 | -17 |
| Net financials | 0 | 0 | -137 | -149 | 276 | 42 | 42 | 1.247 | 862 | 803 | 1.192 | 3.257 | 10.750 | 166 | 1.237 | 198 |
| Profit before tax | — | — | 8 | -31 | 417 | 245 | 245 | 1.184 | 799 | 740 | 1.096 | 3.228 | 10.678 | 147 | 1.219 | 180 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -6 | -6 | -4 | 11 |
| Net profit | — | — | 8 | -31 | 417 | 245 | 245 | 1.184 | 799 | 740 | 1.097 | 3.236 | 10.684 | 153 | 1.224 | 169 |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 2.015 | 1.982 | 2.400 | 2.456 | 2.456 | 4.222 | 5.554 | 6.493 | 8.317 | 11.460 | 18.508 | 17.526 | 17.198 | 16.587 |
| Equity | — | — | -127 | -158 | 244 | 488 | 488 | 2.233 | 3.033 | 3.771 | 4.867 | 8.104 | 18.250 | 17.369 | 17.191 | 16.479 |
| Long-term debt | 0 | 0 | 2.122 | 2.119 | 2.135 | 1.958 | 1.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 20 | 21 | 21 | 10 | 10 | 1.989 | 2.521 | 2.723 | 3.449 | 3.357 | 259 | 156 | 6 | 108 |
| Total debt | 0 | 0 | 2.142 | 2.140 | 2.156 | 1.968 | 1.968 | 1.989 | 2.521 | 2.723 | 3.449 | 3.357 | 259 | 156 | 6 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2009 | — | — |
FS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Finn Søndergaard | Management | 0 companies |
| Michael Gustav Brock | Chairman | 0 companies |