| Revenue | DKK 126K | +4% |
| EBITDA | DKK 123K | +2% |
| Net profit | DKK 68K | +11% |
| Total assets | DKK 222K | -26% |
| Equity | DKK 117K | -41% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 57 | 60 | 102 | 42 | 134 | 121 | 126 |
| Staff expenses | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -2 |
| EBITDA | 55 | 57 | 60 | 102 | 42 | 134 | 121 | 123 |
| Depreciation & amort. | -38 | -34 | -59 | -71 | -72 | -43 | -39 | -30 |
| EBIT | 17 | 23 | 1 | 31 | -30 | 91 | 82 | 93 |
| Net financials | -0 | -0 | -1 | -1 | -1 | -1 | -3 | -5 |
| Profit before tax | 17 | 23 | 0 | 29 | -32 | 91 | 79 | 88 |
| Tax | 4 | 5 | 1 | 7 | -6 | 20 | 18 | 20 |
| Net profit | 13 | 18 | -1 | 22 | -25 | 71 | 61 | 68 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 153 | 152 | 168 | 145 | 243 | 299 | 222 |
| Equity | 13 | 31 | 30 | 52 | 67 | 138 | 199 | 117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 113 | 121 | 121 | 116 | 78 | 105 | 101 | 106 |
| Total debt | 113 | 121 | 121 | 116 | 78 | 105 | 101 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2017 | — | — |
TS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thrane&Stark ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Berg Thrane | Management | 0 companies |
| Thomas Stark | Management | 0 companies |