| Revenue | DKK 2,3M | +18% |
| EBITDA | DKK 5,9M | +201% |
| Net profit | DKK -2,3M | -127% |
| Total assets | DKK 122,8M | +2% |
| Equity | DKK 51,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | 168 | 407 | 336 | 463 | 608 | 720 | 715 | 2.325 | 2.519 | 2.478 | 2.242 | 1.957 | 2.302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | 168 | 467 | 336 | 463 | 608 | 720 | 715 | 2.325 | 2.519 | 2.478 | 2.242 | 1.957 | 5.884 |
| Depreciation & amort. | -0 | -0 | 30 | -76 | -85 | -97 | -100 | -100 | -307 | -307 | -214 | -214 | -214 | -0 |
| EBIT | -109 | 168 | 437 | 261 | 377 | 510 | 620 | 615 | 2.018 | 2.212 | 2.265 | 2.028 | 1.743 | 5.884 |
| Net financials | -3.187 | -126 | -29 | 5.449 | 1.638 | 5.403 | -3.121 | 4.932 | 1.501 | 20.074 | 2.276 | 6.215 | 8.885 | -10.254 |
| Profit before tax | -3.296 | 42 | 408 | 5.709 | 2.015 | 5.913 | -2.502 | 5.548 | 3.519 | 22.286 | 4.540 | 8.243 | 10.629 | -4.370 |
| Tax | -0 | -0 | -0 | -3 | -4 | 9 | -246 | -280 | -230 | 4.212 | 793 | 1.841 | 2.268 | -2.099 |
| Net profit | -3.296 | 42 | 408 | 5.713 | 2.019 | 5.904 | -2.256 | 5.828 | 3.749 | 18.074 | 3.747 | 6.401 | 8.361 | -2.271 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.851 | 28.369 | 30.475 | 77.265 | 77.514 | 85.863 | 69.970 | 74.836 | 104.434 | 126.923 | 131.869 | 137.872 | 120.222 | 122.787 |
| Equity | -10.621 | -2.413 | -1.679 | 4.034 | 6.053 | 11.958 | 9.702 | 15.530 | 19.234 | 37.208 | 40.455 | 46.856 | 54.017 | 51.746 |
| Long-term debt | 14.403 | 13.635 | 11.572 | 11.475 | 14.070 | 15.040 | 11.656 | 10.110 | 36.917 | 35.807 | 36.526 | 36.942 | 35.384 | 29.738 |
| Short-term debt | 15.667 | 17.147 | 20.582 | 61.756 | 57.391 | 58.865 | 48.612 | 49.196 | 48.283 | 53.772 | 54.734 | 53.901 | 30.629 | 41.303 |
| Total debt | 30.070 | 30.782 | 32.154 | 73.231 | 71.461 | 73.905 | 60.268 | 59.306 | 85.200 | 89.580 | 91.260 | 90.843 | 66.013 | 71.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2026 | — | — |
YT Management | Management | 1985 | — | — |
CT Management | Management | 2026 | — | — |
LO Audit | Audit | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEFIRA HOLDING ApS | Company | 33.3% | 0.0% | 2017 |
NOLIDI Holding ApS | Company | 33.3% | 0.0% | 2017 |
| Individual | 0.0% | 100.0% | 2014 | |
FIRA NYBORG HOLDING ApS | Company | 0.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christine Ravn | Management | 0 companies |
| Yelva Terpager Ravn | Management | 0 companies |
| Christian Terpager Ravn | Management | 0 companies |
| Leith Olsen | Audit | 0 companies |