| Revenue | DKK -4,6M | +3257% |
| EBITDA | DKK 1,8M | +117% |
| Net profit | DKK 698K | +108% |
| Total assets | DKK 74,5M | +1% |
| Equity | DKK 34,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.723 | 1.902 | 2.051 | 2.075 | 3.972 | 2.130 | 237 | 3.372 | 1.034 | 974 | 905 | -137 | -4.583 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 621 | 690 | 2.424 | 2.720 | 9.380 | 5.887 | -657 | 3.505 | 7.983 | 17.573 | -1.792 | -10.830 | 1.801 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 621 | 690 | 2.424 | 2.720 | 9.380 | 5.887 | -657 | 3.505 | 7.983 | 17.573 | -1.792 | -10.830 | 1.801 |
| Net financials | -614 | -382 | -587 | -783 | -815 | -373 | 1.531 | -476 | -341 | -260 | -344 | -620 | -906 |
| Profit before tax | 7 | 308 | 1.836 | 1.936 | 8.565 | 5.514 | 873 | 3.028 | 7.641 | 17.313 | -2.136 | -11.451 | 896 |
| Tax | -61 | -294 | 431 | 26 | 1.884 | 1.213 | 192 | 666 | 1.681 | 3.809 | -470 | -2.519 | 197 |
| Net profit | 67 | 602 | 1.405 | 1.910 | 6.682 | 4.301 | 681 | 2.362 | 5.960 | 13.504 | -1.666 | -8.932 | 698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.593 | 39.668 | 41.281 | 48.740 | 56.408 | 74.897 | 73.207 | 67.030 | 64.396 | 87.024 | 80.849 | 73.798 | 74.484 |
| Equity | 16.549 | 17.151 | 8.556 | 10.466 | 17.148 | 21.449 | 22.130 | 24.492 | 30.452 | 43.956 | 42.290 | 33.359 | 34.057 |
| Long-term debt | 14.694 | 14.499 | 14.376 | 14.169 | 15.883 | 24.881 | 25.365 | 22.914 | 22.607 | 24.997 | 24.250 | 23.776 | 22.182 |
| Short-term debt | 5.189 | 2.208 | 12.100 | 17.820 | 15.564 | 20.159 | 17.485 | 12.655 | 3.142 | 6.224 | 4.593 | 9.657 | 11.042 |
| Total debt | 19.883 | 16.707 | 26.475 | 31.989 | 31.447 | 45.041 | 42.850 | 35.570 | 25.750 | 31.221 | 28.844 | 33.433 | 33.224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CGR INVEST ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Gangsted-Rasmussen | Management | 0 companies |