| Revenue | DKK 114K | -61% |
| EBITDA | DKK 5K | +116% |
| Net profit | DKK 4K | +104% |
| Total assets | DKK 821K | -8% |
| Equity | DKK -1,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 273 | 597 | 711 | 870 | -117 | -96 | -3 | 42 | -73 | 359 | -812 | 291 | 114 |
| Staff expenses | -172 | -359 | -525 | -582 | -7 | -1 | -4 | -178 | -234 | -341 | -241 | -326 | -109 |
| EBITDA | 100 | 239 | 186 | 1.208 | -125 | -95 | -7 | -137 | -307 | 18 | -1.053 | -35 | 5 |
| Depreciation & amort. | -252 | -266 | -270 | 460 | -5 | -5 | -7 | -7 | -2 | -2 | -0 | -0 | -0 |
| EBIT | -152 | -27 | -84 | 748 | -130 | -100 | -14 | -144 | -309 | 16 | -1.053 | -35 | 5 |
| Net financials | -0 | -47 | -46 | 101 | 21 | 31 | 26 | -4 | -39 | -42 | -55 | -79 | -0 |
| Profit before tax | -152 | -74 | -130 | 849 | -109 | -69 | 12 | -147 | -348 | -26 | -1.108 | -114 | 5 |
| Tax | -40 | -24 | -33 | 166 | -24 | -2 | -0 | -0 | -1 | -0 | -0 | -0 | 1 |
| Net profit | -112 | -50 | -97 | 682 | -85 | -67 | 12 | -147 | -347 | -26 | -1.108 | -114 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 952 | 898 | 1.268 | 1.361 | 1.093 | 1.203 | 1.947 | 2.023 | 1.781 | 1.820 | 726 | 895 | 821 |
| Equity | -32 | -82 | -179 | 503 | 451 | 384 | 396 | 249 | -98 | -124 | -1.232 | -1.346 | -1.342 |
| Long-term debt | 0 | 0 | 0 | 0 | 200 | 200 | 1.523 | 1.573 | 1.573 | 1.573 | 1.625 | 1.731 | 1.731 |
| Short-term debt | 984 | 980 | 1.447 | 803 | 439 | 619 | 28 | 201 | 306 | 371 | 333 | 510 | 433 |
| Total debt | 984 | 980 | 1.447 | 803 | 639 | 819 | 1.551 | 1.774 | 1.879 | 1.944 | 1.958 | 2.241 | 2.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Keefe Consultancy ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 | |
TROPOS ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2015 | |
Cubus Company ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 10.0% | 10.0% | 2016 | |
CUBUS COMPANY IVS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Danielsen | Management | 0 companies |
| Iris Kamma Ytting | Board of Directors | 0 companies |
| Ane Storm | Chairman | 0 companies |
| Jacob Lindeblad | Board of Directors | 0 companies |
| Finn Gjersøe | Board of Directors | 0 companies |