| Revenue | DKK 2,1M | -4% |
| EBITDA | DKK 606K | -14% |
| Net profit | DKK 18K | -52% |
| Total assets | DKK 12,4M | +5% |
| Equity | DKK 1,5M | -23% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | 249 | 268 | 1.243 | 1.171 | 2.376 | 3.399 | 3.441 | 2.522 | 2.203 | 2.119 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -225 | -602 | -1.302 | -1.484 | -1.147 | -1.501 | -1.513 |
| EBITDA | -5 | -5 | 249 | 268 | 1.243 | 946 | 1.774 | 2.098 | 1.957 | 1.375 | 702 | 606 |
| Depreciation & amort. | -0 | -0 | -77 | -180 | -379 | -418 | -802 | -1.029 | -1.085 | -1.039 | -491 | -290 |
| EBIT | -5 | -5 | 172 | 87 | 865 | 528 | 972 | 1.069 | 872 | 335 | 211 | 316 |
| Net financials | 0 | 0 | -8 | -28 | -54 | -93 | -137 | -132 | -111 | -106 | -164 | -209 |
| Profit before tax | -5 | -5 | 164 | 59 | 810 | 435 | 835 | 936 | 761 | 229 | 47 | 107 |
| Tax | -0 | -0 | 39 | 11 | 178 | 21 | 184 | 206 | 167 | 11 | 10 | 89 |
| Net profit | -5 | -5 | 125 | 48 | 632 | 413 | 651 | 730 | 594 | 218 | 37 | 18 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 | 75 | 776 | 1.828 | 3.411 | 2.461 | 4.887 | 7.720 | 8.605 | 9.355 | 11.747 | 12.365 |
| Equity | 75 | 70 | 195 | 244 | 876 | 789 | 940 | 1.171 | 1.764 | 1.983 | 2.020 | 1.548 |
| Long-term debt | 0 | 0 | 48 | 1.175 | 2.000 | 1.209 | 3.195 | 3.554 | 3.839 | 4.249 | 8.469 | 8.174 |
| Short-term debt | 0 | 5 | 502 | 323 | 458 | 434 | 724 | 2.822 | 2.721 | 2.832 | 956 | 2.262 |
| Total debt | 0 | 5 | 551 | 1.498 | 2.458 | 1.643 | 3.919 | 6.376 | 6.560 | 7.081 | 9.425 | 10.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2013 | — | — |
HA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Natjul Holding ApS | Company | 100.0% | 100.0% | 2020 |
EMMA 2610 ApS | Company | 10.0% | 10.0% | 2017 |
CS_Holding ApS | Company | 10.0% | 10.0% | 2017 |
Matu Invest Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Gyldendal Melberg | Management | 0 companies |
| Henrik Ancher | Management | 0 companies |
| Carsten Vilhelmsen | Board of Directors | 0 companies |
| Morten Berger-Schøn | Board of Directors | 0 companies |
| Lars Knörr Henriksen | Chairman | 0 companies |
| Mark Tunow | Board of Directors | 0 companies |