| Revenue | DKK -110K | +6% |
| EBITDA | DKK -110K | -6% |
| Net profit | DKK 9,7M | +695% |
| Total assets | DKK 23,8M | +70% |
| Equity | DKK 21,3M | +84% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -9 | -3 | -3 | -4 | -3 | -3 | -4 | -193 | -700 | -65 | -27 | -104 | -110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -9 | -3 | -3 | -4 | -3 | -3 | -4 | -193 | -700 | -65 | -27 | -104 | -110 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -9 | -3 | -3 | -4 | -3 | -3 | -4 | -193 | -700 | -65 | -27 | -104 | -110 |
| Net financials | 642 | 1.622 | 2.133 | 1.711 | 2.847 | 3.141 | 3.260 | 1.195 | 3.765 | 30.765 | -4.196 | 3.233 | 1.328 | 9.841 |
| Profit before tax | 640 | 1.613 | 2.130 | 1.708 | 2.843 | 3.138 | 3.257 | 1.191 | 3.572 | 30.066 | -4.261 | 3.206 | 1.224 | 9.731 |
| Tax | -5 | -2 | 6 | 25 | -15 | 9 | 8 | 18 | -15 | 14 | -40 | -23 | 3 | 16 |
| Net profit | 645 | 1.616 | 2.124 | 1.683 | 2.858 | 3.129 | 3.249 | 1.173 | 3.587 | 30.052 | -4.221 | 3.228 | 1.221 | 9.715 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.263 | 3.320 | 4.551 | 3.257 | 5.325 | 6.359 | 6.594 | 6.681 | 8.146 | 14.553 | 10.096 | 13.509 | 13.999 | 23.809 |
| Equity | 1.744 | 3.215 | 3.839 | 2.751 | 4.609 | 5.538 | 5.537 | 3.910 | 6.276 | 11.378 | 7.157 | 10.385 | 11.607 | 21.322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 519 | 105 | 712 | 506 | 716 | 821 | 1.057 | 2.771 | 1.871 | 3.175 | 2.939 | 3.124 | 2.392 | 2.487 |
| Total debt | 519 | 105 | 712 | 506 | 716 | 821 | 1.057 | 2.771 | 1.871 | 3.175 | 2.939 | 3.124 | 2.392 | 2.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FM HOLDING 2009 ApS | Company | 50.0% | 50.0% | 2009 |
CN HOLDING 2009 ApS | Company | 50.0% | 50.0% | 2009 |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nielsen | Management | 0 companies |
| Klaus Gad | Board of Directors | 0 companies |
| Thue Hagenau | Board of Directors | 0 companies |
| Frank Madsen | Chairman | 0 companies |