| Revenue | DKK -139K | +63% |
| EBITDA | DKK -321K | -7% |
| Net profit | DKK 7,7M | -38% |
| Total assets | DKK 79,9M | +11% |
| Equity | DKK 79,8M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -39 | -38 | -65 | -221 | -145 | -172 | -322 | 0 | 0 | -351 | -86 | -139 |
| Staff expenses | -426 | -456 | -462 | -479 | -481 | -286 | -158 | -158 | -107 | -121 | -120 | -120 | -181 |
| EBITDA | -465 | -495 | -500 | -544 | -702 | -499 | -398 | -553 | -450 | -437 | -559 | -301 | -321 |
| Depreciation & amort. | -1 | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -467 | -500 | -505 | -547 | -702 | -499 | -398 | -553 | -450 | -437 | -559 | -301 | -321 |
| Net financials | 10.578 | 8.027 | 9.173 | 11.640 | 7.773 | 5.480 | 5.242 | 15.081 | 13.115 | 22.812 | -16.836 | 13.261 | 12.915 |
| Profit before tax | 10.021 | 7.496 | 8.636 | 11.075 | 7.052 | 4.981 | 4.844 | 14.528 | 12.665 | 22.375 | -17.394 | 12.960 | 12.594 |
| Tax | -0 | -0 | 467 | 1.326 | 587 | 430 | -323 | 2.031 | 1.832 | 3.720 | -5.572 | 636 | 4.940 |
| Net profit | 10.021 | 7.496 | 8.169 | 9.749 | 6.464 | 4.551 | 5.167 | 12.497 | 10.832 | 18.655 | -11.823 | 12.324 | 7.654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.473 | 49.744 | 58.052 | 68.290 | 73.850 | 78.231 | 82.825 | 96.495 | 106.510 | 127.058 | 63.022 | 72.273 | 79.914 |
| Equity | 41.801 | 49.200 | 57.273 | 66.922 | 73.285 | 77.732 | 82.793 | 95.182 | 105.904 | 124.446 | 60.028 | 72.235 | 79.767 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 66 | 69 | 665 | 1.369 | 565 | 499 | 31 | 1.312 | 606 | 2.612 | 2.993 | 38 | 148 |
| Total debt | 66 | 69 | 665 | 1.369 | 565 | 499 | 31 | 1.312 | 606 | 2.612 | 2.993 | 38 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vildanden Invest ApS | Company | 25.0% | 0.0% | 2022 |
VDM Invest ApS | Company | 25.0% | 0.0% | 2022 |
New Orange Invest ApS | Company | 25.0% | 0.0% | 2022 |
Puk Invest ApS | Company | 10.0% | 100.0% | 2022 |
Espersen Invest II ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christen Møller Espersen | Management | 0 companies |
| Anders Espersen | Board of Directors | 0 companies |
| Gitte Wrang Espersen | Chairman | 0 companies |
| Simon Møller Espersen | Board of Directors | 0 companies |
| Emma Espersen van der Merwede | Board of Directors | 0 companies |