| Revenue | DKK -8K | -103% |
| EBITDA | DKK -724K | -53% |
| Net profit | DKK -1,1M | +86% |
| Total assets | DKK 21,4M | -21% |
| Equity | DKK 21,3M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.003 | 665 | 412 | 451 | 639 | 330 | 281 | 289 | 202 | 50 | 189 | 280 | 288 | -8 |
| Staff expenses | -331 | -353 | -432 | -408 | -446 | -480 | -515 | -446 | -463 | -236 | -400 | -426 | -760 | -716 |
| EBITDA | -122 | -272 | -286 | -242 | -175 | -151 | -234 | -157 | -260 | -187 | -145 | -146 | -472 | -724 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -9 | -16 | -60 | 33 | -21 | -38 | -29 |
| EBIT | -122 | -272 | -286 | -242 | -175 | -151 | -241 | -165 | -277 | -247 | -178 | -167 | -510 | -752 |
| Net financials | 200 | 2.590 | 2.675 | 2.818 | 5.157 | 6.740 | 979 | 1.192 | 232 | 5.818 | 5.004 | 3.533 | -7.210 | -2.322 |
| Profit before tax | 77 | 2.318 | 2.389 | 2.576 | 4.982 | 6.589 | 738 | 1.026 | -45 | 5.571 | 4.826 | 3.365 | -7.720 | -3.074 |
| Tax | -63 | -2 | -19 | -160 | 7 | 77 | -183 | -137 | -79 | 744 | 729 | -0 | -0 | -1.973 |
| Net profit | 140 | 2.319 | 2.408 | 2.736 | 4.975 | 6.512 | 921 | 1.164 | 35 | 4.827 | 4.097 | 3.365 | -7.720 | -1.101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.231 | 15.847 | 16.426 | 19.545 | 22.820 | 32.766 | 35.160 | 34.793 | 32.741 | 35.935 | 39.017 | 38.219 | 27.204 | 21.386 |
| Equity | 9.859 | 12.179 | 14.491 | 17.129 | 20.104 | 26.506 | 25.927 | 26.985 | 26.912 | 31.439 | 34.535 | 37.786 | 27.066 | 21.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 43 | 43 | 0 | 0 | 0 |
| Short-term debt | 3.372 | 3.668 | 1.935 | 2.416 | 2.717 | 6.259 | 9.232 | 7.808 | 5.791 | 4.454 | 4.428 | 422 | 127 | 117 |
| Total debt | 3.372 | 3.668 | 1.935 | 2.416 | 2.717 | 6.259 | 9.232 | 7.808 | 5.829 | 4.497 | 4.471 | 422 | 127 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2013 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Matzen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Folmer Rud Hansen | Board of Directors | 0 companies |
| Henrik Mikkelsen Djurhuus | Board of Directors | 0 companies |