| Revenue | DKK 5,2M | +561% |
| EBITDA | DKK -8M | -311% |
| Net profit | DKK 37,7M | -65% |
| Total assets | DKK 877,8M | +8% |
| Equity | DKK 809,7M | +3% |
| Employees | 19 | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | -170 | 783 | 5.178 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.962 | -2.721 | -13.137 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -72 | -109 | -95 | 12.879 | -152 | -98 | -157 | -184 | -96 | -95 | -6.132 | -1.937 | -7.959 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -943 | -0 | -0 | -0 | -252 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -72 | -109 | -95 | 12.879 | -152 | -98 | -157 | -184 | -1.039 | -95 | -6.132 | -1.937 | -8.211 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.851 | 13.379 | 811 | 0 | -27.259 | 6.107 | 38.671 | 83.665 | 67.706 | 72.666 | 314.186 | 103.682 | 48.586 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 32.779 | 13.270 | 716 | 12.879 | -27.411 | 6.009 | 38.514 | 83.481 | 66.667 | 72.571 | 308.054 | 101.745 | 40.375 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -516 | 899 | -562 | -0 | -2 | -675 | 3.811 | 128 | 3.853 | 1.946 | -5.678 | -7.123 | 2.645 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 33.295 | 12.371 | 1.278 | 12.879 | -27.409 | 6.870 | 34.703 | 83.354 | 62.813 | 70.625 | 313.732 | 108.868 | 37.730 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.423 | 187.407 | 163.115 | 118.373 | 152.398 | 150.918 | 166.896 | 251.364 | 340.647 | 402.454 | 728.982 | 816.495 | 877.752 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 133.268 | 144.189 | 136.762 | 10.000 | 126.582 | 130.040 | 159.803 | 243.298 | 304.470 | 376.155 | 685.139 | 783.916 | 809.686 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.931 | 3.359 | 1.710 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.225 | 39.859 | 24.643 | 0 | 22.513 | 20.878 | 7.093 | 8.065 | 36.176 | 26.299 | 43.808 | 32.501 | 67.320 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.156 | 43.218 | 26.353 | 0 | 22.513 | 20.878 | 7.093 | 8.065 | 36.176 | 26.299 | 43.808 | 32.501 | 67.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2022 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HC Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEMB Gruppen ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Georg Paulsen | Management | 0 companies |
| Jørn Johansen | Chief Executive Officer | 0 companies |
| Hans Christoffersen | Founder | 0 companies |
| Else Winther | Board of Directors | 0 companies |
| Christina Winther Nørgaard | Board of Directors | 0 companies |
| Peter Lybech Winther Nørgaard | Board of Directors | 0 companies |
| Erik Benny Winther | Board of Directors | 0 companies |
| Philip Søren Thorsen | Board of Directors | 0 companies |
| Marlene Winther Plas Thorsen | Chairman | 0 companies |