| Revenue | DKK 48M | +72% |
| EBITDA | DKK 77,1M | +203% |
| Net profit | DKK 27,2M | +130% |
| Total assets | DKK 1,4B | -1% |
| Equity | DKK 417,2M | +7% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.253 | 6.826 | -2.470 | 934 | 766 | 230 | 684 | 2.528 | -2.288 | -329 | -542 | 497.855 | 27.933 | 48.006 |
| Staff expenses | -7.727 | -4.783 | -5.379 | -5.490 | -5.224 | -4.560 | -4.330 | -3.983 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.526 | 2.002 | -7.850 | -4.556 | -4.457 | -4.330 | -3.646 | -1.455 | -2.288 | -329 | -542 | 497.507 | -74.911 | 77.050 |
| Depreciation & amort. | -2.580 | -3.456 | -2.633 | -2.969 | -2.963 | -2.874 | -2.820 | -2.813 | -2.213 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.946 | -1.453 | -10.482 | -7.525 | -7.420 | -7.203 | -6.466 | -4.267 | -4.501 | -329 | -542 | 497.507 | -74.911 | 77.050 |
| Net financials | 31.426 | 104.137 | -1.165 | 4.913 | -4.457 | 6.254 | 1.905 | -1.969 | 47 | -3.157 | -5.275 | -6.170 | -40.313 | -42.064 |
| Profit before tax | 36.372 | 103.224 | -11.647 | -2.611 | -11.877 | -949 | -4.560 | -6.237 | -4.454 | -3.486 | -5.817 | 491.336 | -115.224 | 34.986 |
| Tax | 400 | 270 | -3.764 | -618 | -2.610 | -214 | -1.006 | -1.365 | -979 | -767 | -1.280 | 108.497 | -25.349 | 7.737 |
| Net profit | 35.972 | 102.954 | -7.883 | -1.993 | -9.268 | -735 | -3.554 | -4.871 | -3.475 | -2.719 | -4.538 | 382.839 | -89.875 | 27.249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 249.674 | 310.562 | 238.467 | 235.613 | 218.730 | 213.580 | 201.206 | 191.745 | 138.933 | 178.193 | 366.509 | 1.292.018 | 1.379.145 | 1.371.278 |
| Equity | 153.458 | 221.012 | 163.129 | 161.135 | 151.868 | 151.132 | 142.578 | 137.707 | 104.232 | 101.513 | 96.976 | 479.815 | 389.940 | 417.189 |
| Long-term debt | 74.052 | 65.130 | 62.310 | 60.871 | 55.503 | 47.406 | 42.518 | 37.570 | 0 | 41.932 | 47.195 | 78.378 | 840.710 | 821.081 |
| Short-term debt | 10.804 | 14.692 | 6.516 | 7.011 | 7.125 | 10.090 | 11.593 | 12.239 | 31.353 | 32.166 | 221.036 | 624.026 | 64.046 | 40.822 |
| Total debt | 84.856 | 79.822 | 68.826 | 67.882 | 62.628 | 57.496 | 54.112 | 49.809 | 31.353 | 74.098 | 268.232 | 702.405 | 904.755 | 861.903 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2023 | — | — |
ET | Audit | 1990 | — | — |
RF Management | Management | 2020 | — | — |
HL Management | Management | 2023 | — | — |
OS Management | Management | 1990 | — | — |
PG Management | Management | 2023 | — | — |
JS Management | Management | 2023 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMRF Eagle ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 1990 | |
ZIMMER HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Juhana Hjorth | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Robin Feddern | Management | 0 companies |
| Hasse Lyngsie Wulff | Management | 0 companies |
| Ole Stig Kanberg | Management | 0 companies |
| Peter Gill | Management | 0 companies |
| Juha Salokoski | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Erik Lyngsø-Petersen | Board of Directors | 0 companies |
| Jacob Nowak Chemnitz | Board of Directors | 0 companies |
| Carsten Iversen | Board of Directors | 0 companies |
| Henrik Ravnild | Board of Directors | 0 companies |
| Carsten Kirketerp Christensen | Board of Directors | 0 companies |
| Rune Højby Kock | Chairman | 0 companies |
| Jørgen Smith | Board of Directors | 0 companies |
| Jakob Flymer | Board of Directors | 0 companies |
| Philip Baruch | Chairman | 0 companies |
| Henning Leopold Levin | Board of Directors | 0 companies |
| Bjarke Windeløv Graae | Board of Directors | 0 companies |
| Jens Erhardt Moestrup Rasmussen | Board of Directors | 0 companies |
| Ole Zacchi | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |