| Revenue | DKK -34K | -58% |
| EBITDA | DKK -34K | +58% |
| Net profit | DKK -86K | +26% |
| Total assets | DKK 293K | -22% |
| Equity | DKK 280K | -24% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.811 | 2.324 | 3.753 | 5.098 | 2.448 | 2.970 | 2.754 | 6.610 | 6.277 | 3.058 | 81 | -81 | -34 |
| Staff expenses | -1.704 | -1.833 | -2.284 | -2.971 | -3.600 | -3.009 | -2.197 | -2.374 | -2.385 | -2.983 | -0 | -0 | -0 |
| EBITDA | 107 | 491 | 1.469 | 2.127 | -1.151 | -38 | 556 | 4.236 | 3.892 | 75 | 81 | -81 | -34 |
| Depreciation & amort. | -14 | -14 | -49 | -36 | -42 | -30 | -16 | -11 | -15 | -32 | -32 | -32 | -20 |
| EBIT | 93 | 477 | 1.420 | 2.091 | -1.194 | -69 | 540 | 4.225 | 3.877 | 44 | 49 | -113 | -54 |
| Net financials | -8 | -4 | -5 | -23 | -16 | -72 | -34 | -46 | 95 | -9 | -9 | -5 | -6 |
| Profit before tax | 85 | 473 | 1.415 | 2.068 | -1.210 | -141 | 506 | 4.179 | 3.972 | 35 | 41 | -117 | -60 |
| Tax | 22 | 121 | 350 | 498 | 3 | -0 | -0 | 771 | 890 | 8 | -27 | -0 | 26 |
| Net profit | 63 | 352 | 1.066 | 1.570 | -1.212 | -141 | 506 | 3.408 | 3.082 | 27 | 67 | -117 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 459 | 1.061 | 2.270 | 3.984 | 1.272 | 1.358 | 1.571 | 4.770 | 5.827 | 1.488 | 525 | 375 | 293 |
| Equity | 188 | 540 | 675 | 2.245 | -467 | -608 | -101 | 3.307 | 3.389 | 416 | 483 | 366 | 280 |
| Long-term debt | 0 | 0 | 354 | 0 | 341 | 941 | 467 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 267 | 510 | 1.237 | 1.738 | 1.398 | 1.026 | 1.206 | 1.463 | 2.437 | 1.072 | 41 | 9 | 14 |
| Total debt | 267 | 510 | 1.592 | 1.738 | 1.739 | 1.966 | 1.672 | 1.463 | 2.437 | 1.072 | 41 | 9 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2011 | — | — |
FU Management | Management | 2011 | — | — |
TA Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Faaberg Lensbjerg | Management | 0 companies |
| Frederik Uldall Brøns | Management | 0 companies |
| Trond Arild Eilertsen | Management | 0 companies |
| Søren Bregenholt Frederiksen | Chairman | 0 companies |
| Nina Hele Kristoffersen | Board of Directors | 0 companies |
| Trond Arild Eilertsen | Chairman | 0 companies |
| Peter Mathias Harper | Board of Directors | 0 companies |
| Tue Høilund-Carlsen | Board of Directors | 0 companies |
| Isabelle Morstøl Øvremo | Board of Directors | 0 companies |