| Revenue | DKK 299K | -6% |
| EBITDA | DKK 1,5M | +100% |
| Net profit | DKK 938K | +166% |
| Total assets | DKK 11,7M | +11% |
| Equity | DKK 4M | +30% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 175 | 466 | 220 | 274 | 335 | 323 | 319 | 299 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 91 | 175 | 466 | 1.841 | 438 | 1.443 | -114 | 758 | 1.516 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 91 | 175 | 466 | 1.841 | 438 | 1.443 | -114 | 758 | 1.516 |
| Net financials | -66 | -88 | -120 | -145 | -161 | -158 | -167 | -289 | -303 |
| Profit before tax | 26 | 87 | 346 | 1.696 | 277 | 1.285 | -281 | 469 | 1.212 |
| Tax | 7 | 20 | 77 | 373 | 62 | 284 | -62 | 117 | 274 |
| Net profit | 18 | 67 | 269 | 1.323 | 215 | 1.001 | -219 | 352 | 938 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.829 | 4.034 | 5.785 | 9.068 | 9.244 | 10.365 | 10.058 | 10.520 | 11.698 |
| Equity | 68 | 136 | 404 | 1.727 | 1.942 | 2.943 | 2.724 | 3.076 | 4.014 |
| Long-term debt | 710 | 2.643 | 3.739 | 4.643 | 4.457 | 4.265 | 4.073 | 3.883 | 3.714 |
| Short-term debt | 2.050 | 1.255 | 1.601 | 2.302 | 2.413 | 2.481 | 2.681 | 2.884 | 3.025 |
| Total debt | 2.761 | 3.898 | 5.341 | 6.945 | 6.870 | 6.746 | 6.754 | 6.767 | 6.739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
IC LARSEN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Bo Larsen | Management | 0 companies |