| Revenue | DKK 742K | +27% |
| EBITDA | DKK 742K | +31% |
| Net profit | DKK 563K | -18% |
| Total assets | DKK 3,9M | -68% |
| Equity | DKK 2,9M | -67% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 547 | 339 | 324 | 221 | 419 | 204 | 201 | 191 | 258 | 128 | 141 | 111 | 583 | 742 |
| Staff expenses | -0 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 547 | -285 | 445 | -195 | 418 | 204 | 201 | 191 | -205 | -525 | 141 | 111 | 565 | 742 |
| Depreciation & amort. | 26 | -27 | -28 | -12 | -12 | -11 | -8 | -8 | -62 | -86 | -186 | -69 | -70 | -129 |
| EBIT | 521 | -312 | 416 | -207 | 406 | 192 | 193 | 183 | -267 | -611 | -45 | 42 | 494 | 612 |
| Net financials | -114 | -138 | -135 | -139 | -39 | -4 | -3 | -3 | -531 | 42 | -147 | 22 | -140 | 6 |
| Profit before tax | 407 | -44 | 669 | -30 | 366 | 188 | 190 | 180 | -336 | -569 | -193 | 64 | 354 | 618 |
| Tax | 37 | 65 | 59 | 20 | 6 | 26 | 10 | 7 | 155 | -108 | 297 | 26 | -334 | 55 |
| Net profit | 370 | -108 | 610 | -49 | 360 | 162 | 180 | 173 | -491 | -462 | -489 | 38 | 688 | 563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.192 | 14.253 | 13.578 | 13.577 | 12.448 | 12.364 | 12.396 | 12.415 | 14.459 | 13.814 | 13.585 | 12.403 | 12.144 | 3.871 |
| Equity | 11.488 | 11.498 | 10.788 | 10.736 | 10.059 | 10.117 | 10.191 | 10.256 | 10.452 | 9.879 | 9.277 | 8.315 | 8.886 | 2.949 |
| Long-term debt | 1.892 | 1.853 | 1.813 | 1.814 | 1.767 | 1.720 | 1.672 | 1.622 | 2.009 | 2.007 | 2.004 | 2.004 | 3.032 | 182 |
| Short-term debt | 541 | 582 | 593 | 628 | 217 | 89 | 85 | 82 | 102 | 139 | 507 | 294 | 99 | 740 |
| Total debt | 2.433 | 2.435 | 2.407 | 2.442 | 1.984 | 1.809 | 1.757 | 1.705 | 2.111 | 2.146 | 2.510 | 2.298 | 3.131 | 922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2015 | — | — |
LH Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Rehnberg Didriksen | Management | 0 companies |
| Lars Hindsgaul Stuckert | Unofficial title | 0 companies |