| Revenue | DKK -114K | -150% |
| EBITDA | DKK -408K | -93% |
| Net profit | DKK -106K | -328% |
| Total assets | DKK 3,4M | +11% |
| Equity | DKK 1,3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 896 | 4.201 | 1.707 | 5.883 | 5.193 | 5.473 | 6.277 | -232 | -199 | 439 | -15 | 228 | -114 |
| Staff expenses | -0 | -0 | -2.042 | -3.556 | -4.352 | -5.106 | -3.324 | -435 | -317 | -856 | -1.056 | -439 | -294 |
| EBITDA | 896 | 4.201 | -335 | 863 | 841 | 367 | 2.943 | -666 | -516 | -417 | -1.071 | -211 | -408 |
| Depreciation & amort. | 856 | 752 | 476 | -798 | -589 | -113 | -2 | -11 | -30 | -60 | -60 | -60 | -52 |
| EBIT | 40 | 3.449 | -811 | 66 | 251 | 254 | 2.941 | -677 | -546 | -476 | -1.131 | -271 | -460 |
| Net financials | -30 | -18 | -19 | -81 | -34 | -149 | -426 | 571 | 487 | 679 | -1.041 | 218 | 342 |
| Profit before tax | 10 | 3.431 | -831 | -16 | 217 | 105 | 2.515 | -106 | -59 | 203 | -2.172 | -53 | -118 |
| Tax | 3 | 790 | -236 | -3 | 6 | -85 | 555 | 111 | 7 | 46 | -36 | -28 | -12 |
| Net profit | 8 | 2.641 | -594 | -13 | 211 | 190 | 1.960 | -217 | -66 | 157 | -2.136 | -25 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.684 | 7.457 | 12.547 | 11.925 | 11.323 | 10.115 | 5.509 | 4.521 | 4.357 | 4.481 | 2.771 | 3.077 | 3.404 |
| Equity | 2.744 | 5.385 | 3.291 | 3.278 | 3.132 | 2.461 | 4.183 | 3.466 | 3.400 | 3.557 | 1.421 | 1.396 | 1.291 |
| Long-term debt | 149 | 0 | 6.413 | 6.359 | 5.564 | 4.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 757 | 1.621 | 2.629 | 2.077 | 2.410 | 2.650 | 1.325 | 1.042 | 928 | 888 | 1.350 | 1.680 | 2.108 |
| Total debt | 906 | 1.621 | 9.042 | 8.435 | 7.974 | 7.446 | 1.325 | 1.042 | 928 | 888 | 1.350 | 1.680 | 2.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2011 | — | — |
FR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CWS Dam Rekstad Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Rekstad | Management | 0 companies |
| Frode Rekstad | Management | 0 companies |