| Revenue | DKK 241K | -89% |
| EBITDA | DKK -1,2M | -626% |
| Net profit | DKK -1,3M | -1848% |
| Total assets | DKK 7,2M | -19% |
| Equity | DKK 5,6M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.505 | 2.571 | 3.062 | 4.965 | 4.865 | 4.997 | 5.059 | 5.155 | 5.758 | 5.548 | 5.262 | 2.152 | 2.134 | 241 |
| Staff expenses | -103 | -616 | -1.005 | -1.594 | -1.900 | -2.302 | -2.201 | -1.866 | -2.273 | -2.666 | -2.596 | -2.249 | -1.910 | -1.414 |
| EBITDA | 1.402 | 1.955 | 2.056 | 3.371 | 2.965 | 2.695 | 2.858 | 3.289 | 3.485 | 2.881 | 2.667 | -97 | 223 | -1.173 |
| Depreciation & amort. | 89 | 135 | 130 | 129 | -96 | -211 | -161 | -143 | -122 | -106 | -84 | -75 | -73 | -71 |
| EBIT | 1.314 | 1.820 | 1.927 | 3.242 | 2.869 | 2.484 | 2.697 | 3.146 | 3.363 | 2.775 | 2.583 | -172 | 150 | -1.244 |
| Net financials | 33 | 2 | -112 | -98 | -75 | -99 | -80 | -51 | -32 | -57 | -76 | -26 | -52 | -12 |
| Profit before tax | 1.347 | 1.822 | 1.815 | 3.144 | 2.794 | 2.385 | 2.617 | 3.095 | 3.331 | 2.718 | 2.507 | -198 | 98 | -1.255 |
| Tax | 330 | 453 | 433 | 745 | 618 | 535 | 580 | 686 | 736 | 602 | 560 | -42 | 23 | 59 |
| Net profit | 1.017 | 1.369 | 1.382 | 2.399 | 2.176 | 1.850 | 2.037 | 2.410 | 2.595 | 2.116 | 1.947 | -156 | 75 | -1.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.980 | 6.003 | 7.533 | 9.554 | 10.425 | 10.812 | 11.331 | 11.858 | 14.691 | 12.661 | 12.256 | 10.585 | 8.967 | 7.229 |
| Equity | 1.264 | 2.033 | 1.614 | 2.514 | 3.390 | 5.240 | 6.276 | 7.186 | 8.081 | 8.197 | 8.544 | 6.888 | 6.963 | 5.648 |
| Long-term debt | 0 | 2.850 | 2.657 | 2.448 | 2.242 | 2.004 | 1.772 | 1.976 | 1.612 | 1.381 | 1.097 | 1.482 | 675 | 583 |
| Short-term debt | 716 | 1.094 | 3.224 | 4.541 | 4.729 | 3.494 | 3.194 | 2.596 | 4.883 | 2.952 | 2.469 | 2.110 | 1.201 | 811 |
| Total debt | 716 | 3.944 | 5.881 | 6.989 | 6.970 | 5.498 | 4.965 | 4.572 | 6.495 | 4.333 | 3.566 | 3.592 | 1.876 | 1.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2009 | — | — |
MS Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLAUS LUND INVEST 1975 ApS | Company | 50.0% | 50.0% | 2012 |
B.F. INVEST AF 1972 ApS | Company | 50.0% | 50.0% | 2012 |
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Mark Søtrup | Unofficial title | 0 companies |