| Revenue | DKK 5M | -13% |
| EBITDA | DKK 1,9M | -33% |
| Net profit | DKK 833K | -38% |
| Total assets | DKK 13,2M | +13% |
| Equity | DKK 4,4M | +12% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -233 | 581 | 351 | 765 | 1.587 | 4.780 | 3.404 | 5.398 | 5.794 | 5.038 |
| Staff expenses | -0 | -182 | -743 | -518 | -1.256 | -2.088 | -2.503 | -3.719 | -2.955 | -3.142 |
| EBITDA | -233 | 399 | -392 | 247 | 332 | 2.692 | 901 | 1.679 | 2.839 | 1.896 |
| Depreciation & amort. | -0 | -3 | -18 | -39 | -49 | -62 | -232 | -370 | -416 | -336 |
| EBIT | -233 | 396 | -410 | 208 | 283 | 2.629 | 668 | 1.309 | 2.423 | 1.560 |
| Net financials | -3 | -73 | -143 | -173 | -145 | -233 | -617 | -745 | -677 | -466 |
| Profit before tax | -236 | 323 | -552 | 35 | 138 | 2.397 | 51 | 564 | 1.745 | 1.094 |
| Tax | -0 | 24 | -115 | 12 | 36 | 533 | 19 | 129 | 397 | 261 |
| Net profit | -236 | 299 | -438 | 23 | 102 | 1.863 | 32 | 435 | 1.349 | 833 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 257 | 1.736 | 1.732 | 3.218 | 4.459 | 10.125 | 12.305 | 12.397 | 11.701 | 13.174 |
| Equity | -186 | 113 | -325 | -302 | 300 | 2.163 | 2.195 | 2.630 | 3.904 | 4.362 |
| Long-term debt | 0 | 0 | 0 | 1.517 | 1.095 | 2.662 | 2.600 | 2.294 | 1.876 | 1.113 |
| Short-term debt | 443 | 1.623 | 2.057 | 2.002 | 3.064 | 5.300 | 7.495 | 7.328 | 5.752 | 7.528 |
| Total debt | 443 | 1.623 | 2.057 | 3.520 | 4.159 | 7.962 | 10.095 | 9.622 | 7.629 | 8.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NWH Schram Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Schram | Management | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Dan Jæger Jensen | Board of Directors | 0 companies |