| Revenue | DKK 253K | +15% |
| EBITDA | DKK 1M | +358% |
| Net profit | DKK 670K | +2096% |
| Total assets | DKK 6,3M | +14% |
| Equity | DKK 2,4M | +39% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 322 | 627 | 521 | 657 | 467 | 427 | 415 | 80 | 209 | 171 | 174 | 219 | 253 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 205 | 129 | 191 | 191 | 169 | 189 | 80 | 209 | 171 | 174 | 219 | 1.003 |
| Depreciation & amort. | -68 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -48 | -8 | -0 | -0 | -0 |
| EBIT | 76 | 205 | 129 | 191 | 191 | 169 | 189 | 80 | 160 | 163 | 174 | 219 | 1.003 |
| Net financials | -62 | -69 | -66 | -67 | -62 | -60 | -60 | -60 | -55 | -61 | -106 | -180 | -143 |
| Profit before tax | 14 | 135 | 63 | 124 | 129 | 109 | 129 | 20 | 105 | 102 | 68 | 39 | 860 |
| Tax | 3 | 29 | 15 | 28 | 28 | 24 | 29 | 5 | 23 | 23 | 15 | 9 | 189 |
| Net profit | 10 | 106 | 48 | 97 | 100 | 85 | 101 | 15 | 82 | 80 | 53 | 31 | 670 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.584 | 4.517 | 4.649 | 4.530 | 4.532 | 4.559 | 4.592 | 4.525 | 4.533 | 4.514 | 5.517 | 5.514 | 6.277 |
| Equity | 173 | 279 | 327 | 424 | 524 | 609 | 710 | 724 | 806 | 886 | 1.687 | 1.717 | 2.388 |
| Long-term debt | 2.628 | 2.491 | 3.485 | 3.349 | 3.212 | 3.146 | 3.044 | 2.811 | 2.720 | 2.593 | 2.657 | 2.599 | 1.625 |
| Short-term debt | 1.757 | 1.691 | 765 | 659 | 669 | 653 | 659 | 804 | 799 | 804 | 717 | 733 | 1.610 |
| Total debt | 4.384 | 4.182 | 4.250 | 4.008 | 3.881 | 3.799 | 3.703 | 3.615 | 3.519 | 3.398 | 3.374 | 3.332 | 3.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2012 | — | — |
EM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLB INVEST ApS | Company | 50.0% | 50.0% | 2012 |
TØMRER MØLLER HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Borgensgaard | Management | 0 companies |
| Egon Møller Kristensen | Management | 0 companies |