| Revenue | DKK 3,2M | +17% |
| EBITDA | DKK 227K | -73% |
| Net profit | DKK 1,7M | +36% |
| Total assets | DKK 7,2M | +55% |
| Equity | DKK 4,1M | +40% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.193 | 143 | -44 | 35 | 14 | -0 | -8 | 11 | 1.052 | 3.470 | 2.338 | 2.784 | 3.245 |
| Staff expenses | -0 | -54 | -10 | -0 | -0 | -0 | -0 | -24 | -688 | -1.703 | -1.471 | -1.951 | -3.018 |
| EBITDA | 175 | -117 | -34 | 35 | 14 | -0 | 1 | -14 | 360 | 1.767 | 867 | 833 | 227 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -12 | -16 | -34 |
| EBIT | 175 | -117 | -34 | 35 | 14 | -0 | 1 | -14 | 360 | 1.755 | 855 | 817 | 193 |
| Net financials | 2 | -7 | -0 | -2 | 4 | -9 | -4 | -2 | 291 | 73 | 54 | 588 | 1.586 |
| Profit before tax | 177 | -124 | -34 | 33 | 17 | -10 | -4 | -15 | 651 | 1.828 | 909 | 1.405 | 1.779 |
| Tax | 45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 44 | 402 | 201 | 161 | 86 |
| Net profit | 132 | -124 | -34 | 33 | 17 | -10 | -4 | -15 | 607 | 1.425 | 707 | 1.244 | 1.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258 | 113 | 76 | 96 | 114 | 105 | 101 | 97 | 1.133 | 3.482 | 4.267 | 4.678 | 7.229 |
| Equity | 212 | 88 | 54 | 86 | 104 | 94 | 91 | 75 | 682 | 1.797 | 2.005 | 2.949 | 4.141 |
| Long-term debt | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46 | 25 | 23 | 10 | 10 | 10 | 10 | 22 | 451 | 1.684 | 2.262 | 1.724 | 3.083 |
| Total debt | 46 | 25 | 23 | 10 | 10 | 10 | 10 | 22 | 451 | 1.684 | 2.262 | 1.724 | 3.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2012 | — | — |
TF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRADEWELL ApS | Company | 100.0% | 100.0% | 2020 |
Frismodt Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frismodt | Management | 0 companies |
| Thomas Frismodt | Management | 0 companies |