| Revenue | DKK 1,1M | -51% |
| EBITDA | DKK -727K | -220% |
| Net profit | DKK -2M | -6880% |
| Total assets | DKK 82,4M | +13% |
| Equity | DKK 13,5M | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -640 | 514 | 587 | 2.658 | 773 | 991 | 1.234 | 2.699 | 2.113 | 2.603 | 1.753 | 2.322 | 1.135 |
| Staff expenses | -413 | -339 | -346 | -346 | -304 | -304 | -4 | -274 | -525 | -525 | -525 | -524 | -567 |
| EBITDA | -226 | -162 | -447 | 1.845 | 116 | 186 | 650 | 5.081 | 4.779 | 722 | 4.951 | 604 | -727 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -226 | -162 | -447 | 1.845 | 116 | 186 | 650 | 5.081 | 4.779 | 722 | 4.951 | 604 | -727 |
| Net financials | 0 | -335 | -370 | -520 | -654 | 2.356 | 1.690 | -303 | 5.307 | 1.358 | 2.340 | -805 | -2.015 |
| Profit before tax | 88 | -497 | -817 | 1.325 | -538 | 2.542 | 2.340 | 4.778 | 10.087 | 2.080 | 7.291 | -200 | -2.742 |
| Tax | -0 | -136 | -173 | 260 | -117 | -50 | 8 | 906 | 851 | 13 | 932 | -171 | -720 |
| Net profit | 88 | -360 | -644 | 1.065 | -421 | 2.592 | 2.332 | 3.871 | 9.235 | 2.067 | 6.359 | -29 | -2.022 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.441 | 13.136 | 18.467 | 18.967 | 20.057 | 28.809 | 35.847 | 48.296 | 55.765 | 60.599 | 68.031 | 72.815 | 82.427 |
| Equity | 116 | -244 | -888 | 177 | -244 | 4.648 | 6.980 | 10.851 | 20.087 | 22.154 | 28.513 | 28.484 | 13.482 |
| Long-term debt | 0 | 17.258 | 18.668 | 18.533 | 9.445 | 13.522 | 15.591 | 20.673 | 16.675 | 18.636 | 18.142 | 19.781 | 17.777 |
| Short-term debt | -12.325 | 4.751 | 9.307 | 8.867 | 10.856 | 10.041 | 12.653 | 15.442 | 16.823 | 17.699 | 18.344 | 21.524 | 48.862 |
| Total debt | -12.325 | 13.380 | 19.355 | 18.790 | 20.301 | 23.562 | 28.244 | 36.115 | 33.498 | 36.336 | 36.486 | 41.305 | 66.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERNER HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
KJH Group ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Arne Berner | Chief Executive Officer | 0 companies |