| Revenue | DKK 13,8M | +59% |
| EBITDA | DKK 6,4M | +55% |
| Net profit | DKK 1,5M | +771% |
| Total assets | DKK 42,7M | +14% |
| Equity | DKK 7,1M | +26% |
| Employees | 23 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 98 | 957 | 2.628 | 3.759 | 6.901 | 9.053 | 8.814 | 8.681 | 13.845 |
| Staff expenses | -0 | -0 | -669 | -1.345 | -1.505 | -3.011 | -4.261 | -4.327 | -4.512 | -7.372 |
| EBITDA | -7 | 98 | 35 | 1.280 | 2.255 | 3.889 | 4.787 | 4.448 | 4.170 | 6.448 |
| Depreciation & amort. | -53 | -53 | -251 | -450 | -508 | -1.201 | -2.173 | -2.833 | -2.824 | -3.150 |
| EBIT | -59 | 45 | -215 | 830 | 1.747 | 2.689 | 2.613 | 1.614 | 1.346 | 3.298 |
| Net financials | -6 | -25 | -26 | -16 | -20 | -57 | -153 | -306 | -1.196 | -1.383 |
| Profit before tax | -65 | 20 | -241 | 814 | 1.727 | 2.632 | 2.461 | 1.308 | 149 | 1.916 |
| Tax | -14 | 4 | -53 | 179 | 380 | 580 | 449 | 214 | -19 | 446 |
| Net profit | -51 | 16 | -188 | 635 | 1.347 | 2.052 | 2.012 | 1.094 | 169 | 1.469 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.119 | 1.732 | 4.698 | 5.128 | 7.644 | 28.144 | 41.329 | 39.824 | 37.484 | 42.653 |
| Equity | -1 | 540 | 2.273 | 2.908 | 4.255 | 6.307 | 6.319 | 5.413 | 5.582 | 7.051 |
| Long-term debt | 807 | 766 | 543 | 510 | 516 | 636 | 440 | 407 | 0 | 0 |
| Short-term debt | 313 | 287 | 1.671 | 1.467 | 2.628 | 20.401 | 32.564 | 31.274 | 28.466 | 31.429 |
| Total debt | 1.120 | 1.053 | 2.213 | 1.977 | 3.144 | 21.037 | 33.004 | 31.682 | 28.466 | 31.429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DRAGSBÆK A/S | Company | 90.0% | 90.0% | 2019 |
Ismand ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Grønkjær Sørensen | Management | 0 companies |
| Mogens Nielsen | Board of Directors | 0 companies |
| Christian Munk | Chairman | 0 companies |
| Dorte Frimor | Board of Directors | 0 companies |