| Revenue | DKK 1M | +376% |
| EBITDA | DKK 1M | +1537% |
| Net profit | DKK 793K | +1455% |
| Total assets | DKK 1,3M | +236% |
| Equity | DKK 794K | +169914% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.671 | 1.292 | 846 | 1.190 | 1.055 | 1.099 | 1.397 | 702 | 252 | 620 | 256 | 461 | 377 | 216 | 1.028 |
| Staff expenses | -992 | -940 | -716 | -903 | -838 | -827 | -956 | -680 | -551 | -700 | -353 | -437 | -389 | -287 | -1 |
| EBITDA | 679 | 352 | 130 | 288 | 217 | 272 | 441 | 21 | -300 | -79 | -97 | 25 | -12 | -71 | 1.027 |
| Depreciation & amort. | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 671 | 344 | 122 | 288 | 217 | 272 | 441 | 21 | -300 | -79 | -97 | 25 | -12 | -71 | 1.027 |
| Net financials | 2 | 5 | 7 | 2 | -1 | -4 | -6 | -7 | -16 | -9 | -5 | -4 | -3 | -1 | -8 |
| Profit before tax | 673 | 350 | 129 | 290 | 217 | 268 | 435 | 15 | -315 | -88 | -102 | 21 | -15 | -72 | 1.018 |
| Tax | 172 | 92 | 33 | 72 | 52 | 60 | 97 | 8 | -66 | -17 | -22 | 5 | -4 | -14 | 225 |
| Net profit | 501 | 257 | 96 | 218 | 165 | 207 | 338 | 7 | -249 | -71 | -80 | 16 | -11 | -59 | 793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.421 | 889 | 849 | 1.253 | 1.047 | 1.516 | 1.490 | 1.664 | 895 | 533 | 1.155 | 460 | 633 | 385 | 1.294 |
| Equity | 666 | 724 | 620 | 738 | 703 | 710 | 848 | 655 | 206 | 135 | 55 | 70 | 59 | 0 | 794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 754 | 165 | 229 | 515 | 344 | 806 | 643 | 1.009 | 689 | 398 | 1.100 | 390 | 574 | 384 | 500 |
| Total debt | 754 | 165 | 229 | 515 | 344 | 806 | 643 | 1.009 | 689 | 398 | 1.100 | 390 | 574 | 384 | 500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2025 | — | — |
HF Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Arvin | Management | 0 companies |
| Henrik Færch | Management | 0 companies |
| Johan Christopher Solitair Stenersen | Chairman | 0 companies |
| Ulf Gregersen | Board of Directors | 0 companies |