| Revenue | DKK 14,1M | -10% |
| EBITDA | DKK 3,8M | -35% |
| Net profit | DKK 2,9M | -34% |
| Total assets | DKK 13,1M | -7% |
| Equity | DKK 3,3M | -31% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.240 | 7.673 | 9.462 | 9.000 | 10.896 | 13.695 | 3.419 | 14.749 | 11.194 | 13.910 | 12.646 | 14.314 | 15.702 | 14.056 |
| Staff expenses | -3.954 | -4.006 | -4.405 | -5.474 | -6.099 | -7.087 | -2.105 | -8.064 | -8.040 | -7.686 | -7.427 | -8.632 | -9.741 | -10.209 |
| EBITDA | 3.286 | 3.667 | 5.058 | 3.526 | 4.797 | 6.608 | 1.314 | 6.684 | 3.153 | 6.225 | 5.219 | 5.682 | 5.962 | 3.847 |
| Depreciation & amort. | -1.084 | -1.198 | -1.238 | -845 | -731 | -997 | -283 | -1.316 | -1.652 | -1.551 | -1.207 | -730 | -396 | -156 |
| EBIT | 2.202 | 2.469 | 3.820 | 2.681 | 4.065 | 5.611 | 1.031 | 5.369 | 1.501 | 4.674 | 4.012 | 4.952 | 5.565 | 3.692 |
| Net financials | -105 | 10 | -393 | 40 | 39 | 91 | -27 | -201 | -7 | -74 | 3 | -24 | 133 | 92 |
| Profit before tax | 2.097 | 2.479 | 3.427 | 2.721 | 4.105 | 5.702 | 1.004 | 5.168 | 1.494 | 4.600 | 4.015 | 4.928 | 5.698 | 3.783 |
| Tax | 525 | 621 | 820 | 643 | 911 | 1.241 | 225 | 1.174 | 332 | 1.026 | 891 | 1.089 | 1.279 | 870 |
| Net profit | 1.572 | 1.858 | 2.606 | 2.078 | 3.193 | 4.460 | 779 | 3.994 | 1.162 | 3.574 | 3.124 | 3.839 | 4.419 | 2.913 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.177 | 7.504 | 9.661 | 9.808 | 13.543 | 15.145 | 15.898 | 15.147 | 14.732 | 17.290 | 17.047 | 12.580 | 14.160 | 13.145 |
| Equity | 418 | 1.986 | 2.733 | 2.205 | 3.322 | 4.592 | 971 | 4.215 | 1.477 | 3.951 | 5.574 | 4.513 | 4.752 | 3.266 |
| Long-term debt | 3.910 | 4.579 | 4.785 | 4.616 | 5.217 | 4.780 | 4.895 | 4.950 | 4.690 | 5.042 | 4.606 | 4.611 | 4.791 | 5.277 |
| Short-term debt | 1.749 | 808 | 2.061 | 2.861 | 4.803 | 5.286 | 9.573 | 5.597 | 8.565 | 8.297 | 6.866 | 3.456 | 4.617 | 4.603 |
| Total debt | 5.659 | 5.388 | 6.846 | 7.478 | 10.020 | 10.065 | 14.468 | 10.548 | 13.255 | 13.339 | 11.473 | 8.067 | 9.408 | 9.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOHO HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
SOHO INVEST ApS | Company | 25.0% | 25.0% | 2009 |
DAW INVEST ApS | Company | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Bak Vittrup | Management | 0 companies |
| Peter Jørgen Rønnow | Board of Directors | 0 companies |
| Claus Lodahl Mikkelsen | Chairman | 0 companies |
| Jørgen Schou | Board of Directors | 0 companies |
| Ditlev Christian Wad | Board of Directors | 0 companies |