| Revenue | DKK 600K | +186% |
| EBITDA | DKK 197K | +443% |
| Net profit | DKK 157K | +441% |
| Total assets | DKK 1,3M | -23% |
| Equity | DKK 462K | +51% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.570 | 1.372 | 710 | 209 | 600 |
| Staff expenses | -736 | -558 | -661 | -267 | -403 |
| EBITDA | 834 | 814 | 48 | -57 | 197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 834 | 814 | 48 | -57 | 197 |
| Net financials | -11 | -12 | -3 | -1 | 4 |
| Profit before tax | 824 | 803 | 46 | -59 | 201 |
| Tax | 182 | 178 | 10 | -13 | 44 |
| Net profit | 642 | 625 | 35 | -46 | 157 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.881 | 1.571 | 811 | 1.722 | 1.330 |
| Equity | 717 | 716 | 351 | 305 | 462 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.165 | 821 | 460 | 1.417 | 869 |
| Total debt | 1.165 | 821 | 460 | 1.417 | 869 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CF Management | Management | 2015 |
| Former (2) | ||
OT Management | Management | 2015 – 2016 |
SM Management | Management | 2016 – 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Oluf Tore Lauridsen | Management | 0 companies |
| Carsten Friis Larsen | Management | 0 companies |
| Stig Mose Henriksen | Management | 0 companies |