| Revenue | DKK 4,2M | +85% |
| EBITDA | DKK 2,9M | +77% |
| Net profit | DKK 1,8M | +157% |
| Total assets | DKK 151,8M | -7% |
| Equity | DKK 50,3M | -14% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | 844 | 2.718 | 2.432 | 2.304 | 3.455 | 2.262 | 4.174 |
| Staff expenses | -0 | -0 | -33 | -264 | -416 | -477 | -631 | -1.292 |
| EBITDA | 451 | 844 | 2.685 | 2.169 | 13.298 | 2.978 | 1.631 | 2.882 |
| Depreciation & amort. | -53 | -0 | -0 | -0 | -0 | -0 | -9 | -21 |
| EBIT | 399 | 844 | 2.685 | 2.169 | 13.298 | 2.978 | 1.622 | 2.860 |
| Net financials | -156 | -217 | -690 | 2.851 | 36.564 | 413 | -991 | -995 |
| Profit before tax | 242 | 627 | 1.995 | 5.019 | 49.862 | 3.391 | 631 | 1.866 |
| Tax | 53 | 163 | 471 | 303 | -2.255 | 438 | -87 | 19 |
| Net profit | 189 | 464 | 1.524 | 4.716 | 52.117 | 2.953 | 719 | 1.847 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.928 | 39.249 | 46.972 | 69.782 | 124.663 | 124.936 | 162.529 | 151.789 |
| Equity | 239 | 703 | 2.227 | 6.943 | 59.339 | 57.869 | 58.588 | 50.343 |
| Long-term debt | 6.795 | 27.964 | 31.556 | 44.688 | 46.740 | 44.614 | 66.886 | 67.472 |
| Short-term debt | 6.895 | 10.581 | 13.189 | 18.150 | 18.585 | 19.960 | 34.659 | 31.548 |
| Total debt | 13.689 | 38.546 | 44.745 | 62.838 | 65.324 | 64.574 | 101.545 | 99.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMNIC Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Rex Lindskov Viuff | Management | 0 companies |