| Revenue | DKK 575K | +112% |
| EBITDA | DKK 575K | +112% |
| Net profit | DKK -47K | -103% |
| Total assets | DKK 13,6M | +80% |
| Equity | DKK 5M | +996% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 41 | 123 | 105 | 28 | 245 | 392 | 271 | 575 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 41 | 123 | 105 | 28 | 245 | 392 | 271 | 575 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -88 | -117 | -121 | -139 |
| EBIT | -13 | 41 | 123 | 105 | 27 | 157 | 274 | 150 | 436 |
| Net financials | 0 | -1 | -1 | -0 | 388 | 289 | -156 | 1.344 | -462 |
| Profit before tax | -13 | 40 | 122 | 104 | 415 | 445 | 119 | 1.494 | -26 |
| Tax | -0 | 7 | 27 | 23 | 7 | 22 | 53 | 20 | 21 |
| Net profit | -13 | 33 | 95 | 81 | 408 | 423 | 66 | 1.475 | -47 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43 | 167 | 313 | 280 | 5.608 | 7.480 | 7.410 | 7.564 | 13.637 |
| Equity | 37 | 70 | 165 | 246 | 514 | 517 | 484 | 458 | 5.019 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.807 | 2.668 | 4.255 | 4.034 | 3.811 |
| Short-term debt | 6 | 97 | 148 | 34 | 2.284 | 4.294 | 2.671 | 3.072 | 4.717 |
| Total debt | 6 | 97 | 148 | 34 | 5.091 | 6.961 | 6.925 | 7.106 | 8.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBrand Holding ApS | Company | 33.3% | 33.3% | 2020 |
SIMON ELKJÆR HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
Pofler Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Aagaard-Brandenborg | Management | 0 companies |
| Simon Elgaard Elkjær | Board of Directors | 0 companies |
| Lars Karlsmose | Board of Directors | 0 companies |
| Jan Elgaard | Chairman | 0 companies |
| Christian Richard Paarsgaard Ibsen | Board of Directors | 0 companies |
| Christian Holst | Board of Directors | 0 companies |