| Revenue | DKK -83K | -104% |
| EBITDA | DKK -83K | -104% |
| Net profit | DKK -184K | -111% |
| Total assets | DKK 6,5M | -6% |
| Equity | DKK 1,1M | -14% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 257 | 366 | 482 | -38 | -9 | -26 | 89 | 217 | 158 | 153 | 2.218 | -83 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 257 | 366 | 482 | -38 | -9 | -26 | 89 | -137 | 158 | 153 | 2.218 | -83 |
| Depreciation & amort. | -0 | 47 | 91 | -58 | -0 | -0 | -0 | -14 | -169 | -108 | -99 | -85 | -80 |
| EBIT | -6 | 211 | 275 | 425 | -38 | -9 | -26 | 75 | -305 | 50 | 53 | 2.133 | -163 |
| Net financials | -0 | -177 | -185 | -172 | -5 | -8 | -5 | -249 | -141 | -143 | -142 | -82 | -43 |
| Profit before tax | -6 | 33 | 89 | 253 | -42 | -16 | -31 | -174 | -447 | -93 | -89 | 2.050 | -206 |
| Tax | -0 | 4 | 20 | 58 | -9 | -3 | -7 | -35 | -15 | -15 | -27 | 365 | -22 |
| Net profit | -6 | 30 | 69 | 195 | -33 | -14 | -24 | -139 | -432 | -78 | -62 | 1.686 | -184 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 6.657 | 7.197 | 1.042 | 467 | 458 | 7.820 | 8.102 | 13.860 | 13.898 | 13.937 | 6.922 | 6.507 |
| Equity | 74 | 104 | 173 | 368 | 335 | 322 | 297 | 158 | -273 | -352 | -414 | 1.272 | 1.088 |
| Long-term debt | 0 | 2.985 | 2.520 | 132 | 0 | 0 | 7.522 | 7.944 | 14.102 | 14.227 | 14.350 | 5.628 | 5.370 |
| Short-term debt | 76 | 3.504 | 4.430 | 542 | 132 | 136 | 0 | 0 | 31 | 23 | 0 | 0 | 49 |
| Total debt | 76 | 6.489 | 6.950 | 674 | 132 | 136 | 7.522 | 7.944 | 14.133 | 14.250 | 14.350 | 5.628 | 5.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2019 | — | — |
FF Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLIMAC HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
FOGED HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Birkegaard | Management | 0 companies |
| Frank Foged Birkegaard | Management | 0 companies |