| Revenue | DKK 36K | -82% |
| EBITDA | DKK 36K | -82% |
| Net profit | DKK -32K | -133% |
| Total assets | DKK 210K | -39% |
| Equity | DKK 139K | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 102 | 49 | 128 | 112 | 71 | 104 | 267 | 63 | 108 | 182 | 202 | 36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 55 | 102 | 49 | 268 | 112 | 71 | 104 | 232 | 63 | 108 | 182 | 202 | 36 |
| Depreciation & amort. | -64 | -59 | -54 | 70 | -96 | -96 | -133 | -130 | -64 | -78 | -78 | -78 | -73 |
| EBIT | -8 | 43 | -5 | 198 | 16 | -25 | -29 | 102 | -1 | 30 | 104 | 124 | -37 |
| Net financials | -11 | -3 | -12 | -18 | -20 | -15 | -9 | -1 | -3 | -2 | 5 | 1 | -3 |
| Profit before tax | -19 | 40 | -17 | 179 | -3 | -40 | -37 | 101 | -4 | 28 | 109 | 124 | -40 |
| Tax | -4 | 10 | -3 | 40 | -1 | -9 | -8 | 22 | -1 | 6 | 24 | 28 | -8 |
| Net profit | -15 | 30 | -14 | 139 | -3 | -31 | -29 | 79 | -3 | 22 | 85 | 97 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 274 | 389 | 763 | 659 | 554 | 319 | 432 | 465 | 427 | 437 | 345 | 210 |
| Equity | 70 | 100 | 86 | 225 | 223 | 191 | 162 | 241 | 237 | 259 | 244 | 231 | 139 |
| Long-term debt | 83 | 0 | 189 | 333 | 212 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 171 | 113 | 164 | 200 | 278 | 150 | 162 | 198 | 137 | 173 | 108 | 71 |
| Total debt | 153 | 171 | 302 | 497 | 412 | 348 | 150 | 162 | 198 | 137 | 173 | 108 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2011 | — | — |
TB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CRYLLE HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
BELL X-2 HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Honoré | Management | 0 companies |
| Thomas Brinck Vinkler | Management | 0 companies |