| Revenue | DKK 1,8M | +7% |
| EBITDA | DKK 401K | +9% |
| Net profit | DKK 207K | +5% |
| Total assets | DKK 3,2M | +2% |
| Equity | DKK 1,2M | +20% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.659 | 1.394 | 1.490 | 2.221 | 1.689 | 1.797 | 1.747 | 1.621 | 1.250 | 1.088 | 1.571 | 1.876 | 1.719 | 1.840 |
| Staff expenses | -1.384 | -1.419 | -1.399 | -1.343 | -1.353 | -1.356 | -1.402 | -1.355 | -1.027 | -982 | -1.387 | -1.483 | -1.350 | -1.439 |
| EBITDA | 265 | -25 | 91 | 344 | 336 | 441 | 345 | 265 | 223 | 107 | 185 | 393 | 369 | 401 |
| Depreciation & amort. | -0 | -0 | -38 | -43 | -43 | -42 | -47 | -47 | -16 | -25 | -38 | -38 | -41 | -74 |
| EBIT | 265 | -25 | 53 | 301 | 293 | 399 | 298 | 219 | 207 | 82 | 147 | 356 | 328 | 327 |
| Net financials | -0 | -3 | -207 | -224 | -164 | -156 | -131 | -126 | -94 | -93 | -69 | -73 | -73 | -61 |
| Profit before tax | 265 | -28 | -154 | 77 | 129 | 243 | 167 | 93 | 113 | -12 | 78 | 283 | 255 | 267 |
| Tax | 70 | -7 | -53 | 42 | 6 | 82 | 38 | 21 | 26 | -1 | 18 | 63 | 57 | 60 |
| Net profit | 195 | -21 | -101 | 35 | 123 | 161 | 130 | 73 | 87 | -11 | 61 | 219 | 198 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 849 | 404 | 3.534 | 3.420 | 3.512 | 3.477 | 3.301 | 3.268 | 3.287 | 3.307 | 3.134 | 3.280 | 3.142 | 3.215 |
| Equity | — | 64 | -38 | -3 | 120 | 281 | 410 | 483 | 570 | 559 | 620 | 839 | 1.036 | 1.243 |
| Long-term debt | 0 | 0 | 2.929 | 2.823 | 2.616 | 4.732 | 4.126 | 1.775 | 1.401 | 1.587 | 1.460 | 1.362 | 1.280 | 1.177 |
| Short-term debt | 516 | 407 | 642 | 600 | 777 | 764 | 741 | 907 | 1.188 | 1.032 | 909 | 891 | 612 | 566 |
| Total debt | 516 | 407 | 3.571 | 3.423 | 3.392 | 3.196 | 2.891 | 2.785 | 2.589 | 2.620 | 2.369 | 2.253 | 1.893 | 1.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Rauschenberg | Founder | 0 companies |
| Dan Aggertoft Christensen | Board of Directors | 0 companies |
| Børge Emil Aggertoft Christensen | Board of Directors | 0 companies |