| Revenue | DKK 45K | -55% |
| EBITDA | DKK -52K | -1214% |
| Net profit | DKK -91K | -111% |
| Total assets | DKK 335K | -2% |
| Equity | DKK -396K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | -41 | 210 | -386 | -68 | -46 | -142 | 81 | 183 | 86 | 53 | 101 | 45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -99 | -97 | -96 | -96 | -98 |
| EBITDA | 28 | 27 | 210 | -386 | -68 | -46 | -142 | 81 | 84 | -11 | -44 | 5 | -52 |
| Depreciation & amort. | -20 | -34 | 139 | 154 | 29 | 8 | -0 | -0 | -50 | -32 | -0 | -6 | -13 |
| EBIT | 8 | -7 | 72 | -540 | -96 | -53 | -142 | 81 | 34 | -43 | -44 | -1 | -65 |
| Net financials | -8 | -26 | -46 | -18 | -35 | -23 | -23 | -18 | -18 | -19 | -20 | -33 | -38 |
| Profit before tax | -0 | -33 | 26 | -557 | -79 | -42 | -165 | 63 | 17 | -62 | -63 | -34 | -103 |
| Tax | 0 | 43 | 7 | 230 | 26 | 17 | -0 | 16 | -8 | -262 | 10 | 9 | -12 |
| Net profit | -0 | -76 | 19 | -788 | -105 | -59 | -165 | 47 | 25 | 200 | -74 | -43 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.594 | 1.568 | 3.286 | 1.271 | 906 | 917 | 466 | 506 | 487 | 733 | 316 | 343 | 335 |
| Equity | 715 | 639 | 658 | -130 | -235 | -294 | -460 | -413 | -388 | -187 | -261 | -304 | -396 |
| Long-term debt | 0 | 0 | 999 | 0 | 1.126 | 1.162 | 919 | 852 | 836 | 901 | 553 | 0 | 618 |
| Short-term debt | 880 | 929 | 1.630 | 1.401 | 16 | 48 | 7 | 67 | 39 | 19 | 25 | 648 | 108 |
| Total debt | 880 | 929 | 2.628 | 1.401 | 1.141 | 1.211 | 926 | 919 | 875 | 920 | 578 | 648 | 725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD | Audit | 2000 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
TM Management | Management | 2000 | — | — |
BS Management | Management | 2000 | — | — |
CB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CDM HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
CDM SOLUTIONS ApS | Company | 90.0% | 90.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Demuth Rasmussen | Audit | 0 companies |
| Helene Rosenkrantz | Chief Executive Officer | 0 companies |
| Torben Moltke-Leth | Management | 0 companies |
| Bjørn Stene | Management | 0 companies |
| Charlotte Bronée Bronér | Management | 0 companies |
| Amanda Juliane Mette Rosenkrantz | Board of Directors | 0 companies |
| Henrik Haagen | Board of Directors | 0 companies |
| René André Dyhring Mikkelsen | Board of Directors | 0 companies |
| Christian Kirkman-Møller | Board of Directors | 0 companies |
| Niels-Ole Nørgaard Mikkelsen | Board of Directors | 0 companies |
| Erik Christian Rosenkrantz | Chairman | 0 companies |