| Revenue | DKK 16K | -81% |
| EBITDA | DKK -408K | -596% |
| Net profit | DKK -898K | -447% |
| Total assets | DKK 4M | -24% |
| Equity | DKK 276K | -77% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | 34 | 41 | 39 | 54 | 51 | 49 | 47 | 8 | 0 | 20 | 82 | 16 |
| Staff expenses | -30 | -18 | -2 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -84 | -31 | -10 | 2 | -85 | 9 | -82 | 15 | -391 | -17 | 20 | 82 | -408 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -0 | -0 | -38 | -89 | -67 |
| EBIT | -84 | -31 | -10 | 2 | -85 | 9 | -88 | 8 | -391 | -17 | -18 | -6 | -475 |
| Net financials | -145 | 16 | 18 | 14 | 2 | -0 | -0 | -0 | -0 | -1 | 813 | 253 | -422 |
| Profit before tax | -229 | -16 | 8 | 16 | -83 | 9 | -88 | 8 | -392 | -19 | 795 | 247 | -898 |
| Tax | 9 | -0 | -0 | -0 | -0 | -0 | 2 | 4 | 1 | 18 | 5 | -12 | 0 |
| Net profit | -237 | -16 | 8 | 16 | -83 | 9 | -90 | 5 | -393 | -36 | 790 | 259 | -898 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.016 | 989 | 997 | 1.011 | 949 | 957 | 868 | 854 | 361 | 226 | 4.252 | 5.217 | 3.972 |
| Equity | 994 | 978 | 986 | 1.002 | 919 | 929 | 839 | 843 | 343 | 196 | 915 | 1.173 | 276 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.342 | 1.321 | 0 |
| Short-term debt | 21 | 11 | 11 | 8 | 29 | 28 | 29 | 11 | 18 | 30 | 1.995 | 2.723 | 3.697 |
| Total debt | 21 | 11 | 11 | 8 | 29 | 28 | 29 | 11 | 18 | 30 | 3.337 | 4.044 | 3.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 1998 | — | — |
SW Founder | Founder | 1998 | — | — |
MA Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cimami ApS | Company | 66.7% | 66.7% | 2021 |
| Individual | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Classen | Management | 0 companies |
| Steen Wichmann Andersen | Founder | 0 companies |
| Michael Aerts Andersen | Management | 0 companies |