| Revenue | DKK 229K | -31% |
| EBITDA | DKK 99K | -27% |
| Net profit | DKK 74K | -29% |
| Total assets | DKK 485K | +7% |
| Equity | DKK 368K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 360 | 269 | 224 | 157 | 59 | 252 | 122 | 86 | 107 | 60 | 303 | 331 | 229 |
| Staff expenses | -257 | -268 | -240 | -135 | -37 | -113 | -129 | -140 | -122 | -83 | -130 | -195 | -130 |
| EBITDA | 103 | 1 | -16 | 22 | 22 | 139 | -7 | -54 | -15 | -23 | 173 | 136 | 99 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 1 | -16 | 22 | 22 | 139 | -7 | -54 | -15 | -23 | 173 | 136 | 99 |
| Net financials | 0 | 0 | 3 | 4 | 5 | 4 | 4 | 4 | -1 | -0 | -0 | 1 | -3 |
| Profit before tax | 106 | 4 | -13 | 26 | 26 | 144 | -3 | -50 | -16 | -23 | 172 | 137 | 96 |
| Tax | 28 | 4 | -2 | 7 | 6 | 32 | -0 | -10 | -3 | -4 | 39 | 33 | 22 |
| Net profit | 77 | 0 | -11 | 19 | 20 | 112 | -3 | -40 | -13 | -19 | 133 | 104 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 317 | 249 | 259 | 285 | 434 | 431 | 361 | 348 | 311 | 502 | 453 | 485 |
| Equity | 206 | 206 | 195 | 215 | 235 | 347 | 344 | 305 | 291 | 272 | 405 | 294 | 368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 111 | 54 | 44 | 50 | 87 | 84 | 57 | 57 | 39 | 96 | 159 | 117 |
| Total debt | 80 | 111 | 54 | 44 | 50 | 87 | 87 | 57 | 57 | 39 | 96 | 159 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2015 | — | — |
AM Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Niels Marcher Holm | Management | 0 companies |
| Arne Martinus Pedersen | Management | 0 companies |