| Revenue | DKK 2,6M | +19% |
| EBITDA | DKK 1,6M | +113% |
| Net profit | DKK 1,1M | +157% |
| Total assets | DKK 5,3M | +24% |
| Equity | DKK -136K | +89% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.475 | 979 | 568 | -197 | 1.845 | 168 | -105 | 560 | -20 | 833 | 2.114 | 2.159 | 2.569 |
| Staff expenses | -1.450 | -1.138 | -322 | -19 | -334 | -11 | -892 | -1.221 | -1.129 | -681 | -1.101 | -1.414 | -985 |
| EBITDA | 684 | -159 | 247 | -271 | 1.374 | 157 | -827 | -661 | -1.006 | 152 | 1.013 | 745 | 1.584 |
| Depreciation & amort. | -355 | -396 | -280 | -0 | -0 | -7 | 85 | -312 | 71 | -132 | -131 | -125 | -29 |
| EBIT | 329 | -555 | -33 | -271 | 1.374 | 150 | -912 | -973 | -1.077 | 20 | 881 | 620 | 1.555 |
| Net financials | -134 | -95 | 1 | -40 | -114 | -7 | -30 | -42 | -37 | -31 | -55 | -42 | -74 |
| Profit before tax | 463 | -651 | -32 | -311 | 1.260 | 143 | -943 | -1.017 | -1.115 | -12 | 823 | 578 | 1.481 |
| Tax | -263 | -84 | -36 | -2 | -100 | 35 | -204 | -220 | -245 | -1 | 187 | 133 | 337 |
| Net profit | 727 | -566 | 5 | -309 | 1.360 | 108 | -738 | -798 | -870 | -11 | 636 | 445 | 1.144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.848 | 1.025 | 717 | 301 | 1.980 | 871 | 1.333 | 2.499 | 2.121 | 2.727 | 3.646 | 4.246 | 5.260 |
| Equity | 585 | -1.152 | -1.147 | -1.413 | -53 | 55 | -683 | -1.480 | -2.350 | -2.361 | -1.725 | -1.280 | -136 |
| Long-term debt | -516 | 0 | 0 | 21 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.816 | 2.160 | 1.864 | 1.714 | 2.033 | 816 | 2.016 | 3.979 | 4.471 | 5.088 | 5.371 | 5.526 | 5.396 |
| Total debt | -2.332 | 2.160 | 1.864 | 1.714 | 2.033 | 816 | 2.016 | 3.979 | 4.471 | 5.088 | 5.371 | 5.526 | 5.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Founder | Founder | 1997 | — | — |
MT | Audit | 2012 | — | — |
UM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nørgaard | Founder | 0 companies |
| Morten Troels Pedersen | Audit | 0 companies |
| Ulla Mac Donald Nørgaard | Management | 0 companies |