| Revenue | DKK 3,6M | +45% |
| EBITDA | DKK 2,1M | +138% |
| Net profit | DKK 308K | +147% |
| Total assets | DKK 31,6M | -1% |
| Equity | DKK 2M | +18% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | 286 | 616 | 1.071 | 1.248 | 1.983 | 2.896 | 2.765 | 2.490 | 3.620 |
| Staff expenses | -0 | -0 | -0 | -262 | -276 | -343 | -733 | -1.719 | -1.603 | -1.506 |
| EBITDA | -34 | 286 | 616 | 809 | 972 | 1.639 | 2.163 | 1.046 | 887 | 2.114 |
| Depreciation & amort. | -36 | -83 | -183 | -283 | -350 | -438 | -511 | -954 | -611 | -622 |
| EBIT | -70 | 203 | 432 | 526 | 621 | 1.202 | 1.652 | 92 | 276 | 1.491 |
| Net financials | -40 | -67 | -147 | -193 | -229 | -247 | -279 | -476 | -1.115 | -1.097 |
| Profit before tax | -110 | 135 | 286 | 334 | 393 | 955 | 1.373 | -384 | -839 | 395 |
| Tax | -24 | 28 | 62 | 74 | 86 | 210 | 302 | -84 | -183 | 87 |
| Net profit | -86 | 108 | 223 | 260 | 307 | 745 | 1.071 | -300 | -656 | 308 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.069 | 4.254 | 7.600 | 9.053 | 10.846 | 11.756 | 15.255 | 31.165 | 32.030 | 31.561 |
| Equity | -41 | 67 | 290 | 550 | 856 | 1.601 | 2.672 | 2.372 | 1.716 | 2.024 |
| Long-term debt | 1.093 | 2.405 | 6.514 | 6.968 | 8.648 | 8.264 | 9.689 | 25.246 | 25.526 | 25.421 |
| Short-term debt | 1.017 | 1.746 | 693 | 1.340 | 1.058 | 1.434 | 2.265 | 2.806 | 3.374 | 2.261 |
| Total debt | 2.110 | 4.151 | 7.207 | 8.307 | 9.706 | 9.698 | 11.954 | 28.052 | 28.900 | 27.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIMA A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Cecilie Desiree Viuff | Management | 0 companies |