| Revenue | DKK -97K | -42% |
| EBITDA | DKK -400K | +34% |
| Net profit | DKK -419K | +29% |
| Total assets | DKK 1,2M | -28% |
| Equity | DKK 667K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | -102 | 236 | — | 375 | 175 | -237 | 16 | 196 | 353 | -66 | -168 | -97 |
| Staff expenses | -438 | -285 | -280 | -257 | -251 | -249 | -270 | -295 | -229 | -227 | -354 | -441 | -303 |
| EBITDA | -258 | -386 | -44 | -76 | 124 | -73 | -507 | -280 | -33 | 126 | -420 | -609 | -400 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -258 | -386 | -44 | -76 | 124 | -73 | -507 | -280 | -33 | 126 | -420 | -609 | -400 |
| Net financials | -2 | -23 | -17 | 5 | -74 | -10 | -36 | 30 | 27 | -0 | -40 | 19 | -18 |
| Profit before tax | -259 | -409 | -61 | -71 | 49 | -84 | -543 | -250 | -6 | 126 | -460 | -590 | -419 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Net profit | -259 | -409 | -61 | -71 | 49 | -84 | -543 | -250 | -6 | 126 | -460 | -590 | -419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.051 | 3.874 | 3.957 | 3.980 | 4.101 | 3.417 | 2.980 | 2.748 | 2.794 | 2.591 | 2.245 | 1.624 | 1.170 |
| Equity | 3.384 | 2.975 | 2.914 | 2.843 | 2.892 | 2.809 | 2.266 | 2.016 | 2.010 | 2.136 | 1.676 | 1.086 | 667 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 667 | 898 | 1.042 | 1.137 | 1.209 | 608 | 713 | 732 | 784 | 455 | 568 | 538 | 503 |
| Total debt | 667 | 898 | 1.042 | 1.137 | 1.209 | 608 | 713 | 732 | 784 | 455 | 568 | 538 | 503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 2000 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christen Møller Espersen | Founder | 0 companies |
| Henning Davidsen | Chief Executive Officer | 0 companies |