| Revenue | DKK 150K | +45% |
| EBITDA | DKK 36K | +303% |
| Net profit | DKK 5K | +111% |
| Total assets | DKK 161K | -1% |
| Equity | DKK -173K | +3% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 366 | 279 | 138 | 103 | 150 |
| Staff expenses | -146 | -151 | -157 | -121 | -114 |
| EBITDA | 220 | 128 | -19 | -18 | 36 |
| Depreciation & amort. | -166 | -165 | -41 | -26 | -22 |
| EBIT | 54 | -37 | -60 | -44 | 14 |
| Net financials | -18 | -17 | -10 | -2 | -9 |
| Profit before tax | 36 | -54 | -70 | -46 | 5 |
| Tax | 9 | -12 | 17 | -0 | -0 |
| Net profit | 27 | -42 | -87 | -46 | 5 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 578 | 351 | 286 | 162 | 161 |
| Equity | -3 | -45 | -132 | -178 | -173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 581 | 396 | 418 | 341 | 334 |
| Total debt | 581 | 396 | 418 | 341 | 334 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
CB Management | Management | 2015 – 2018 |
CL Management | Management | 2018 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2024 | |
| Individual | 50–66.65% | 50–66.65% | 2024 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Brøndberg | Management | 0 companies |
| Charlotte Lindhardt Bach | Management | 0 companies |