| Revenue | DKK 2,5M | -25% |
| EBITDA | DKK 205K | +24% |
| Net profit | DKK 7K | +108% |
| Total assets | DKK 933K | -7% |
| Equity | DKK -3,5M | +0% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -199 | 681 | 537 | 990 | 1.534 | 1.478 | 1.997 | 1.834 | 2.393 | 3.623 | 3.298 | 2.484 |
| Staff expenses | -221 | -1.100 | -822 | -1.472 | -1.886 | -1.882 | -2.569 | -2.595 | -2.574 | -3.172 | -3.133 | -2.279 |
| EBITDA | -421 | -419 | -284 | -482 | -352 | -404 | -572 | -760 | -181 | 452 | 165 | 205 |
| Depreciation & amort. | -24 | -84 | -84 | -86 | -91 | -17 | -25 | -31 | -33 | -27 | -47 | -40 |
| EBIT | -445 | -503 | -368 | -568 | -442 | -421 | -597 | -791 | -214 | 425 | 118 | 165 |
| Net financials | 0 | -2 | -2 | -43 | -83 | -44 | -25 | -150 | -154 | -179 | -215 | -167 |
| Profit before tax | -445 | -505 | -370 | -610 | -526 | -465 | -621 | -942 | -368 | 246 | -96 | -1 |
| Tax | -0 | -0 | -0 | -183 | -0 | -221 | -135 | -123 | -77 | 2 | -5 | -9 |
| Net profit | -445 | -505 | -370 | -428 | -526 | -244 | -487 | -819 | -291 | 244 | -92 | 7 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 917 | 1.016 | 791 | 620 | 457 | 914 | 1.063 | 687 | 715 | 1.064 | 1.003 | 933 |
| Equity | -355 | -861 | -1.230 | -1.658 | -2.184 | -2.428 | -2.915 | -3.371 | -3.662 | -3.418 | -3.509 | -3.502 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 405 | 150 | 155 | 160 |
| Short-term debt | 1.272 | 1.876 | 2.021 | 2.278 | 2.640 | 3.342 | 3.978 | 3.907 | 3.969 | 4.328 | 4.358 | 4.275 |
| Total debt | 1.272 | 1.876 | 2.021 | 2.278 | 2.640 | 3.342 | 3.978 | 4.052 | 4.374 | 4.477 | 4.513 | 4.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2013 | — | — |
CV Management | Management | 2023 | — | — |
SG Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
SA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROSFORTH & ROSFORTH ApS | Company | 90.0% | 90.0% | 2021 |
SGL ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Pontus Elofsson | Management | 0 companies |
| Claudia Veronica Rosforth-Arévalo | Management | 0 companies |
| Søren Grunnet Løvenlund | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Sune Andreas Johnsen Rosforth | Management | 0 companies |