| Revenue | DKK 374K | -656% |
| EBITDA | DKK 374K | +648% |
| Net profit | DKK 12K | -99% |
| Total assets | DKK 14,8M | -2% |
| Equity | DKK 14,8M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -20 | -138 | -33 | -52 | -14 | -15 | — | — | — | — | -49 | -67 | 374 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -20 | -138 | -33 | -41 | -18 | -18 | 524 | 491 | 1.012 | 985 | -50 | -68 | 374 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -20 | -138 | -33 | -41 | -18 | -18 | 524 | 491 | 1.012 | 985 | -50 | -68 | 374 |
| Net financials | -241 | -134 | 1.599 | 4.139 | 187 | 1.335 | 4.946 | 788 | 487 | 5.105 | 1.546 | 757 | 1.646 | -497 |
| Profit before tax | -255 | -155 | 1.461 | 4.106 | 152 | 1.321 | 4.931 | 774 | 473 | 5.065 | 1.521 | 708 | 1.579 | -122 |
| Tax | -161 | -48 | 244 | 389 | -129 | 556 | 46 | 50 | -18 | 651 | 112 | 166 | 338 | -135 |
| Net profit | -93 | -107 | 1.217 | 3.717 | 276 | 760 | 4.882 | 721 | 491 | 4.412 | 1.408 | 542 | 1.240 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.613 | 13.448 | 15.523 | 17.558 | 16.263 | 12.688 | 16.110 | 16.844 | 17.049 | 19.837 | 14.599 | 14.518 | 15.095 | 14.842 |
| Equity | 13.341 | 12.734 | 13.452 | 13.888 | 13.664 | 9.591 | 14.223 | 14.793 | 15.024 | 19.176 | 13.884 | 14.425 | 14.815 | 14.827 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 114 | 37 | 646 | 70 | 78 | 259 | 0 |
| Short-term debt | 272 | 714 | 2.071 | 3.670 | 2.599 | 2.947 | 1.888 | 1.936 | 1.988 | 15 | 645 | 15 | 20 | 15 |
| Total debt | 272 | 714 | 2.071 | 3.670 | 2.599 | 3.097 | 1.888 | 2.050 | 2.025 | 661 | 715 | 93 | 280 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 1988 | — | — |
OM Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE RAMSING HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
KAERAGER HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
CARLO RAMSING HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
CMR HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Møller Ramsing | Founder | 0 companies |
| Ole Møller Ramsing | Management | 0 companies |
| Hans Jørgen Olesen | Chairman | 0 companies |
| Carlo Møller Ramsing | Board of Directors | 0 companies |
| Jens Skov | Board of Directors | 0 companies |
| Bent Møller Ramsing | Board of Directors | 0 companies |