| Revenue | DKK -915K | -30% |
| EBITDA | DKK -4,1M | -20% |
| Net profit | DKK 11,9M | +0% |
| Total assets | DKK 99,5M | +6% |
| Equity | DKK 86,9M | +6% |
| Employees | 8 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 144 | 140 | 1.738 | 208 | 913 | 2.442 | 1.579 | 846 | 1.677 | 925 | -902 | -1.298 | -915 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.046 | -2.680 | -3.885 | -4.033 | -5.277 | -4.357 | -3.054 | -2.061 | -2.273 | -2.381 | -1.854 | -2.148 | -3.223 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.902 | -2.540 | -2.148 | -3.825 | -4.364 | -1.915 | -1.476 | -1.215 | -626 | -1.479 | -2.756 | -3.446 | -4.137 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -166 | -227 | -128 | -13 | -1.234 | -103 | -78 | -55 | -33 | -85 | -86 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.902 | -2.540 | -2.314 | -4.052 | -4.492 | -1.928 | -2.709 | -1.318 | -704 | -1.534 | -2.789 | -3.531 | -4.224 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.115 | 21.020 | 2.146 | -1.336 | -14.860 | -305 | -12.633 | 4.452 | 6.152 | 17.241 | 18.358 | 17.212 | 17.009 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.213 | 18.480 | -168 | -5.388 | -19.352 | -2.232 | -15.342 | 3.135 | 5.449 | 15.707 | 15.569 | 13.681 | 12.785 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -348 | -247 | -923 | -1.081 | -213 | 1.170 | -17 | -1.672 | 253 | 1.406 | 1.779 | 893 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.265 | 18.828 | 79 | -4.464 | -18.271 | -2.019 | -16.512 | 3.151 | 7.121 | 15.454 | 14.163 | 11.902 | 11.892 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.031 | 116.368 | 112.788 | 106.679 | 88.510 | 87.349 | 72.783 | 86.128 | 111.817 | 77.910 | 90.597 | 93.625 | 99.520 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 107.284 | 115.888 | 109.781 | 105.434 | 79.844 | 76.771 | 59.419 | 62.753 | 67.114 | 62.568 | 74.130 | 82.032 | 86.924 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 1.523 | 1.076 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.747 | 480 | 3.007 | 1.245 | 8.666 | 10.578 | 13.364 | 23.042 | 44.703 | 15.342 | 16.280 | 9.627 | 11.260 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.747 | 480 | 3.007 | 1.245 | 8.666 | 10.578 | 13.364 | 23.088 | 44.703 | 15.342 | 16.280 | 11.150 | 12.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
MK Management | Management | 2025 | — | — |
FM Founder | Founder | 1996 | — | — |
SC Founder | Founder | 1996 | — | — |
JT Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
LI | Chairman | 2025 | — | — |
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C G Group Holding ApS | Company | 90.0% | 90.0% | 2017 |
ARX ApS | Company | 10.0% | 10.0% | 2017 |
THYMI ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindholt | Management | 0 companies |
| Mette Karen Lindholt Laursen | Management | 0 companies |
| Frede Madsen | Founder | 0 companies |
| Søren Claes Kanstrup Laursen | Founder | 0 companies |
| Jens Thyge Laursen | Founder | 0 companies |
| Aage Laurids Andreasen | Chairman | 0 companies |
| Lars Ib | Chairman | 0 companies |
| Jens Jakob Jakobsen | Chairman | 0 companies |
| Jes Gravgaard Jensen | Board of Directors | 0 companies |
| Bjarne Nørgaard Knudsen | Chairman | 0 companies |
| Henrik Jensen | Board of Directors | 0 companies |
| Marie Helene Jakobsen | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Kim Ricken Jørgensen | Chairman | 0 companies |
| Anders Skytte | Board of Directors | 0 companies |
| Henrik Skaanderup | Chairman | 0 companies |
| Michael Reedtz Sparrevohn | Board of Directors | 0 companies |