| Revenue | DKK 910K | +17% |
| EBITDA | DKK 577K | +33% |
| Net profit | DKK 388K | +58% |
| Total assets | DKK 6,2M | +7% |
| Equity | DKK 5,3M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -465 | 372 | 350 | 166 | 183 | 270 | 265 | 185 | 418 | 2.375 | 283 | 781 | 910 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -88 | -346 | -333 |
| EBITDA | -394 | 372 | 350 | 166 | 183 | 270 | 265 | 185 | 418 | 2.375 | 194 | 435 | 577 |
| Depreciation & amort. | -35 | -35 | 35 | 40 | 32 | 38 | 60 | 62 | 59 | 54 | 56 | -101 | -49 |
| EBIT | -430 | 336 | 315 | 126 | 151 | 232 | 205 | 123 | 359 | 2.321 | 138 | 334 | 528 |
| Net financials | -153 | -28 | 5 | 83 | 6 | -61 | 13 | -1 | -56 | 31 | 50 | -12 | -16 |
| Profit before tax | -277 | 308 | 319 | 208 | 157 | 170 | 218 | 122 | 303 | 2.352 | 188 | 321 | 511 |
| Tax | -72 | 74 | 78 | 59 | 37 | 40 | 50 | 29 | 68 | 528 | 47 | 76 | 123 |
| Net profit | -204 | 234 | 241 | 149 | 120 | 131 | 168 | 93 | 235 | 1.823 | 141 | 245 | 388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.385 | 0 | 2.118 | 2.313 | 2.612 | 3.089 | 3.160 | 3.377 | 3.822 | 8.034 | 5.391 | 5.758 | 6.164 |
| Equity | 1.282 | 0 | 1.757 | 1.906 | 2.026 | 2.156 | 2.324 | 2.417 | 2.652 | 4.475 | 4.616 | 4.862 | 5.250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.100 | 0 | 351 | 406 | 583 | 925 | 833 | 960 | 1.170 | 3.559 | 761 | 893 | 914 |
| Total debt | -1.100 | 0 | 351 | 406 | 583 | 925 | 833 | 960 | 1.170 | 3.559 | 761 | 893 | 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIRK+MAARBJERG ApS | Company | 50.0% | 50.0% | 2011 |
MUNDUS DESIGN ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Sigetty | Management | 0 companies |
| Mikkel Jokum Brandt Maarbjerg | Board of Directors | 0 companies |
| Nikolaj Kirk Axelsson Ibsen | Board of Directors | 0 companies |
| Torben Sigetty | Board of Directors | 0 companies |