| Revenue | DKK 362K | -44% |
| EBITDA | DKK 362K | -44% |
| Net profit | DKK 294K | -45% |
| Total assets | DKK 469K | -62% |
| Equity | DKK 250K | -75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 453 | 795 | 368 | 551 | 352 | 396 | 111 | 500 | 300 | 279 | 306 | 492 | 642 | 362 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 333 | 675 | 248 | 431 | 352 | 396 | 111 | 500 | 300 | 279 | 306 | 492 | 642 | 362 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -120 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 333 | 675 | 248 | 431 | 232 | 396 | 111 | 500 | 300 | 279 | 306 | 492 | 642 | 362 |
| Net financials | -27 | -11 | -3 | -4 | -3 | -2 | -0 | -1 | 8 | 8 | 10 | 8 | 49 | 16 |
| Profit before tax | 305 | 664 | 245 | 427 | 229 | 394 | 111 | 499 | 308 | 288 | 316 | 499 | 690 | 378 |
| Tax | 78 | 168 | 67 | 103 | 51 | 87 | 24 | 110 | 68 | 64 | 69 | 110 | 153 | 85 |
| Net profit | 228 | 496 | 178 | 324 | 178 | 307 | 86 | 389 | 240 | 223 | 247 | 389 | 537 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 552 | 966 | 663 | 688 | 610 | 539 | 303 | 677 | 966 | 1.085 | 1.268 | 702 | 1.235 | 469 |
| Equity | — | 81 | 81 | 81 | 259 | 388 | 166 | 469 | 320 | 303 | 327 | 469 | 1.006 | 250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 390 | 405 | 283 | 351 | 150 | 137 | 207 | 646 | 781 | 941 | 233 | 229 | 219 |
| Total debt | 244 | 390 | 405 | 607 | 351 | 150 | 137 | 207 | 646 | 781 | 941 | 233 | 229 | 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
OG Management | Management | 2011 | — | — |
KM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Sained ApS | Company | 50.0% | 50.0% | 2017 |
Kaare Madsen ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Rysgaard | Chief Executive Officer | 0 companies |
| Ole Gunder | Management | 0 companies |
| Kåre Martin Gunder Madsen | Management | 0 companies |
| Herberth Jan Samsom | Board of Directors | 0 companies |
| Per Sained Brandborg | Chairman | 0 companies |
| Monique de Jong | Board of Directors | 0 companies |
| Mattijs Leo Johan Brouwers | Chairman | 0 companies |
| Thomas Aaron Christenson | Board of Directors | 0 companies |
| Andy James Vons | Board of Directors | 0 companies |