| Revenue | DKK 3,8M | -9% |
| EBITDA | DKK 2,7M | -13% |
| Net profit | DKK 808K | -35% |
| Total assets | DKK 56,8M | -1% |
| Equity | DKK 12,2M | -1% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.384 | 3.504 | 3.327 | 3.713 | 3.784 | 3.343 | 4.147 | 3.790 |
| Staff expenses | -1.351 | -1.061 | -1.080 | -924 | -1.080 | -1.080 | -1.080 | -1.107 |
| EBITDA | 1.033 | 2.443 | 2.247 | 2.788 | 2.704 | 2.263 | 3.067 | 2.683 |
| Depreciation & amort. | -401 | -392 | -389 | -381 | -376 | -729 | -722 | -669 |
| EBIT | 632 | 2.051 | 1.858 | 2.407 | 2.328 | 1.534 | 2.345 | 2.014 |
| Net financials | -650 | -672 | -609 | -637 | -433 | -925 | -747 | -977 |
| Profit before tax | -18 | 1.378 | 1.249 | 1.770 | 1.895 | 609 | 1.598 | 1.037 |
| Tax | 10 | 303 | 276 | 392 | 414 | 132 | 351 | 229 |
| Net profit | -28 | 1.075 | 972 | 1.378 | 1.482 | 477 | 1.247 | 808 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 45.360 | 44.646 | 44.356 | 45.588 | 44.738 | 57.803 | 57.139 | 56.799 |
| Equity | 10.626 | 11.201 | 11.173 | 11.552 | 12.033 | 11.510 | 12.257 | 12.165 |
| Long-term debt | 18.505 | 24.644 | 24.210 | 24.289 | 24.012 | 35.028 | 34.199 | 33.463 |
| Short-term debt | 11.724 | 4.277 | 4.434 | 5.195 | 4.104 | 6.616 | 5.972 | 6.397 |
| Total debt | 30.228 | 28.921 | 28.645 | 29.484 | 28.115 | 41.644 | 40.171 | 39.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Founder | Founder | 2017 | — | — |
EB Management | Management | 2017 | — | — |
KM Founder | Founder | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søborg/Aars Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Drachmann Lyngsø | Founder | 0 companies |
| Erik Buus Lyngsø | Management | 0 companies |
| Karen Marie Buus Lyngsø | Founder | 0 companies |
| Søren Drachmann Lyngsø | Board of Directors | 0 companies |
| Gunnar Olsen | Board of Directors | 0 companies |