| Revenue | DKK 1,2M | +61% |
| EBITDA | DKK 123K | +167% |
| Net profit | DKK -106K | +48% |
| Total assets | DKK 4,4M | +4% |
| Equity | DKK 3,2M | -3% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 690 | 589 | 707 | 728 | 1.175 |
| Staff expenses | -832 | -754 | -578 | -665 | -1.051 |
| EBITDA | -143 | -165 | -121 | -183 | 123 |
| Depreciation & amort. | -91 | -135 | -125 | -104 | -126 |
| EBIT | -234 | -300 | -245 | -288 | -3 |
| Net financials | 45 | 38 | 33 | 33 | 50 |
| Profit before tax | -189 | -263 | -212 | -255 | 47 |
| Tax | -37 | -41 | 18 | -51 | 153 |
| Net profit | -153 | -222 | -230 | -204 | -106 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.903 | 4.714 | 4.485 | 4.232 | 4.388 |
| Equity | 3.949 | 3.727 | 3.497 | 3.293 | 3.187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 953 | 987 | 988 | 938 | 1.201 |
| Total debt | 953 | 987 | 988 | 938 | 1.201 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CM Management | Management | 2016 |
PG | Founder | 1986 |
| Former (1) | ||
EP Audit | Audit | 2000 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Maiken Hadberg Carstensen | Management | 0 companies |
| Palle Gustav Hadberg Carstensen | Founder | 0 companies |
| Erik Peter Andersen | Audit | 0 companies |