| Revenue | DKK 1,3M | -45% |
| EBITDA | DKK -416K | -171% |
| Net profit | DKK -313K | -160% |
| Total assets | DKK 6,2M | -8% |
| Equity | DKK 1M | -48% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 134 | 124 | 337 | 393 | -358 | 745 | 1.548 | 2.371 | 1.304 |
| Staff expenses | -46 | -83 | -0 | -186 | -207 | -451 | -820 | -995 | -1.781 | -1.715 |
| EBITDA | 76 | 51 | 124 | 151 | 186 | -809 | -75 | 553 | 590 | -416 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 76 | 51 | 124 | 151 | 186 | -809 | -75 | 553 | 590 | -416 |
| Net financials | -0 | -27 | -27 | -28 | -31 | 334 | 294 | -15 | 39 | 16 |
| Profit before tax | 75 | 24 | 96 | 123 | 155 | -475 | 219 | 538 | 629 | -400 |
| Tax | 18 | 6 | 21 | 29 | 34 | -104 | 48 | 121 | 104 | -87 |
| Net profit | 57 | 18 | 75 | 94 | 121 | -371 | 170 | 417 | 525 | -313 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 676 | 760 | 1.456 | 2.596 | 2.039 | 1.520 | 3.931 | 4.285 | 6.730 | 6.163 |
| Equity | 107 | 76 | 151 | 245 | 316 | 422 | 1.069 | 1.486 | 2.011 | 1.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 568 | 685 | 1.305 | 2.351 | 1.723 | 1.098 | 2.862 | 2.799 | 4.718 | 5.115 |
| Total debt | 568 | 685 | 1.305 | 2.351 | 1.723 | 1.098 | 2.862 | 2.799 | 4.718 | 5.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBackman Holding ApS | Company | 66.7% | 66.7% | 2016 |
NC ShareCo 42 ApS | Company | 10.0% | 10.0% | 2023 |
THOMAS FROST HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Øllgaard Backman | Management | 0 companies |
| Morten Benn | Chairman | 0 companies |
| Rene Brask Birch | Board of Directors | 0 companies |