| Revenue | DKK 407K | +20% |
| EBITDA | DKK 407K | +20% |
| Net profit | DKK -53K | +62% |
| Total assets | DKK 18,4M | -4% |
| Equity | DKK 622K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 13 | 79 | 76 | 260 | 380 | 410 | 316 | 310 | 217 | 239 | 340 | 407 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 32 | 13 | 33 | 52 | 260 | 459 | 410 | 316 | 310 | 217 | 239 | 340 | 407 |
| Depreciation & amort. | -11 | -12 | 12 | 14 | -69 | 40 | -15 | -15 | -15 | -132 | -137 | -137 | -125 |
| EBIT | 21 | 0 | 20 | 38 | 191 | 419 | 395 | 302 | 295 | 85 | 102 | 203 | 282 |
| Net financials | -29 | -29 | -30 | -36 | -122 | -79 | -92 | -101 | -100 | -128 | -161 | -326 | -335 |
| Profit before tax | 49 | -28 | -10 | 2 | 69 | 340 | 303 | 201 | 195 | -43 | -59 | -123 | -53 |
| Tax | 15 | -5 | -3 | -0 | 4 | 75 | 67 | 44 | 43 | -9 | -13 | 16 | -0 |
| Net profit | 34 | -23 | -7 | 2 | 65 | 265 | 236 | 156 | 152 | -34 | -46 | -138 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 785 | 827 | 900 | 2.899 | 3.720 | 4.281 | 4.639 | 5.827 | 5.802 | 8.777 | 13.200 | 19.044 | 18.362 |
| Equity | 54 | 31 | 24 | 26 | 91 | 348 | 584 | 741 | 893 | 860 | 814 | 675 | 622 |
| Long-term debt | 0 | 0 | 0 | 0 | 549 | 263 | 112 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -731 | 788 | 865 | 2.854 | 3.069 | 3.648 | 3.918 | 5.058 | 4.878 | 7.910 | 12.387 | 18.368 | 17.740 |
| Total debt | -731 | 788 | 865 | 2.854 | 3.618 | 3.911 | 4.030 | 5.058 | 4.878 | 7.910 | 12.387 | 18.368 | 17.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK-MASKINER ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Olesen | Management | 0 companies |