| Revenue | DKK 4,1M | -21% |
| EBITDA | DKK -744K | -170% |
| Net profit | DKK -607K | -179% |
| Total assets | DKK 4,3M | +47% |
| Equity | DKK -977K | -164% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.393 | 4.188 | 4.823 | 5.210 | 4.136 |
| Staff expenses | -2.987 | -3.150 | -3.346 | -4.141 | -4.880 |
| EBITDA | 1.407 | 1.038 | 272 | 1.069 | -744 |
| Depreciation & amort. | -40 | -11 | -6 | -3 | -2 |
| EBIT | 1.367 | 1.027 | 267 | 1.065 | -746 |
| Net financials | -9 | -49 | -27 | -79 | -11 |
| Profit before tax | 1.358 | 979 | 240 | 987 | -757 |
| Tax | -289 | 221 | 69 | 218 | -150 |
| Net profit | 1.647 | 758 | 171 | 769 | -607 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.428 | 3.463 | 2.947 | 2.918 | 4.295 |
| Equity | -2.067 | -1.310 | -1.139 | -369 | -977 |
| Long-term debt | 201 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.294 | 4.772 | 4.085 | 3.287 | 5.272 |
| Total debt | 6.495 | 4.772 | 4.085 | 3.287 | 5.272 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2026 |
| Former (4) | ||
ET | Audit | 1987 – 1988 |
P | Audit | 1987 – 1996 |
HF Management | Management | 1987 – 2009 |
PE Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 15–19.99% | 15–19.99% | 2016 | |
| Individual | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Hother Fabricius Husted | Management | 0 companies |
| Christian Michelsen Bak Hoffmeyer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Anders Holger Theo Harting | Board of Directors | 0 companies |
| Mikael Holmberg | Board of Directors | 0 companies |