| Revenue | DKK -59K | -44% |
| EBITDA | DKK -447K | +52% |
| Net profit | DKK 2,7M | -6% |
| Total assets | DKK 20,7M | -53% |
| Equity | DKK 19M | +17% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -364 | -168 | -123 | -108 | -101 | -93 | -99 | -106 | -59 |
| Staff expenses | -0 | -416 | -575 | -659 | -545 | -604 | -635 | -692 | -677 |
| EBITDA | -364 | -584 | -698 | -561 | -646 | -697 | -766 | -933 | -447 |
| Depreciation & amort. | -0 | -47 | -47 | 103 | -108 | -108 | -108 | -108 | 99 |
| EBIT | -364 | -632 | -745 | -664 | -755 | -805 | -874 | -1.042 | -546 |
| Net financials | 5.092 | -549 | -858 | -1.699 | 8.392 | -2.386 | -395 | 4.748 | 3.981 |
| Profit before tax | 4.728 | -1.181 | -1.604 | -2.363 | 7.638 | -3.191 | -1.270 | 3.706 | 3.435 |
| Tax | 1.086 | -274 | -385 | -588 | 1.636 | -721 | -215 | 833 | 734 |
| Net profit | 3.641 | -907 | -1.219 | -1.775 | 6.001 | -2.470 | -1.055 | 2.873 | 2.701 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.321 | 38.182 | 37.933 | 37.319 | 44.759 | 41.699 | 41.423 | 43.861 | 20.734 |
| Equity | 15.795 | 14.568 | 13.019 | 10.907 | 16.908 | 14.439 | 13.384 | 16.257 | 18.958 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.445 | 23.614 | 24.913 | 26.412 | 27.724 | 27.261 | 28.039 | 27.603 | 1.775 |
| Total debt | 23.445 | 23.614 | 24.913 | 26.412 | 27.724 | 27.261 | 28.039 | 27.603 | 1.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2017 | — | — |
FB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FA Holding, Odder ApS | Company | 33.3% | 33.3% | 2016 |
CA Holding, Risskov APS | Company | 33.3% | 33.3% | 2016 |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Andersen | Management | 0 companies |
| Frank Brian Andersen | Management | 0 companies |