| Revenue | DKK -351K | -117% |
| EBITDA | DKK -1,7M | -774% |
| Net profit | DKK -1,5M | -2443% |
| Total assets | DKK 1,3M | -34% |
| Equity | DKK -296K | -124% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.949 | 2.727 | 2.017 | 3.849 | 2.090 | -351 |
| Staff expenses | -2.690 | -1.422 | -1.875 | -1.078 | -1.036 | -251 |
| EBITDA | -781 | 1.305 | 142 | 1.270 | -189 | -1.651 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -781 | 1.305 | 142 | 1.270 | -189 | -1.651 |
| Net financials | -14 | -46 | 1.094 | 122 | 92 | -189 |
| Profit before tax | -795 | 1.259 | 1.236 | 1.392 | -97 | -1.840 |
| Tax | -164 | 296 | 35 | 272 | -36 | -291 |
| Net profit | -631 | 963 | 1.201 | 1.120 | -61 | -1.549 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.016 | 1.945 | 2.917 | 2.724 | 1.975 | 1.312 |
| Equity | -131 | 832 | 1.739 | 1.698 | 1.240 | -296 |
| Long-term debt | 408 | 0 | 0 | 0 | 0 | 1.266 |
| Short-term debt | 1.739 | 1.095 | 1.127 | 967 | 735 | 342 |
| Total debt | 2.147 | 1.095 | 1.127 | 967 | 735 | 1.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CSSO Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 50.0% | 50.0% | 2024 | |
Firkløver ApS | Company | 33.3% | 33.3% | 2021 |
| Individual | 25.0% | 25.0% | 2019 | |
ETU FORSIKRING A/S | Company | 33.3% | 33.3% | 2019 |
Nærvig Siegumfeldt Holding ApS | Company | 10.0% | 10.0% | 2018 |
ETU EJENDOMME ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 33.3% | 33.3% | 2018 | |
LEP HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Selmer Schou Olsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Brian Rothemejer Jacobsen | Board of Directors | 0 companies |
| Hans Michael Gabrielsen | Board of Directors | 0 companies |
| Thomas Douglas Martin Stephenson | Chairman | 0 companies |
| Randi Lill Husby Egebjerg | Board of Directors | 0 companies |
| Michala Hjarne | Board of Directors | 0 companies |