| Revenue | DKK 3M | -24% |
| EBITDA | DKK 11,8M | +197% |
| Net profit | DKK 7,8M | +231% |
| Total assets | DKK 106,6M | +359% |
| Equity | DKK 26,5M | +434% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.197 | 2.303 | 2.255 | 3.975 | 3.011 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.197 | 2.303 | 2.255 | 3.975 | 11.818 |
| Depreciation & amort. | -414 | -427 | -448 | -486 | -44 |
| EBIT | 784 | 1.877 | 1.806 | 3.489 | 11.773 |
| Net financials | -519 | -325 | -348 | -439 | -1.514 |
| Profit before tax | 265 | 1.552 | 1.458 | 3.050 | 10.259 |
| Tax | 59 | 342 | 324 | 680 | 2.415 |
| Net profit | 206 | 1.210 | 1.134 | 2.370 | 7.844 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 23.147 | 24.635 | 25.115 | 23.215 | 106.596 |
| Equity | 246 | 1.455 | 2.589 | 4.959 | 26.476 |
| Long-term debt | 15.641 | 21.495 | 20.560 | 15.364 | 58.432 |
| Short-term debt | 7.201 | 1.493 | 1.551 | 2.272 | 5.124 |
| Total debt | 22.842 | 22.988 | 22.111 | 17.636 | 63.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2026 | — | — |
KF Management | Management | 2024 | — | — |
ZY Management | Management | 2024 | — | — |
KR Management | Management | 2019 | — | — |
HB Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aurora DK HoldCo VII ApS | Company | 100.0% | 100.0% | 2024 |
CS-Online A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Alexander Frank | Management | 0 companies |
| Kristian Foss | Management | 0 companies |
| Zheng Yao | Management | 0 companies |
| Kim Rand | Management | 0 companies |
| Hannibal Busack Søberg | Management | 0 companies |