| Revenue | DKK 9,8M | -14% |
| EBITDA | DKK 828K | -57% |
| Net profit | DKK 368K | -71% |
| Total assets | DKK 8,9M | +5% |
| Equity | DKK 3,6M | -4% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.774 | 4.357 | 5.262 | 5.828 | 5.725 | 5.980 | 5.337 | 5.247 | 4.491 | 5.303 | 8.347 | 11.446 | 9.809 |
| Staff expenses | -4.013 | -3.471 | -4.523 | -5.255 | -5.449 | -6.405 | -5.657 | -4.507 | -4.637 | -5.917 | -6.990 | -9.521 | -8.981 |
| EBITDA | 943 | 845 | 634 | 573 | 276 | -424 | -320 | 741 | -146 | -842 | 1.357 | 1.925 | 828 |
| Depreciation & amort. | -304 | -250 | -235 | -261 | -179 | -167 | -107 | -85 | -34 | -14 | -0 | -88 | -131 |
| EBIT | 639 | 596 | 399 | 312 | 97 | -591 | -428 | 655 | -180 | -855 | 1.357 | 1.837 | 697 |
| Net financials | -214 | -169 | -57 | -116 | -87 | -110 | -111 | -166 | -132 | -149 | -166 | -177 | -225 |
| Profit before tax | 783 | 427 | 342 | 196 | 11 | -701 | -538 | 489 | -311 | -1.005 | 1.191 | 1.660 | 472 |
| Tax | 195 | 118 | 92 | 50 | 4 | -153 | -117 | 111 | -69 | -16 | 89 | 389 | 104 |
| Net profit | 588 | 309 | 249 | 147 | 7 | -548 | -421 | 378 | -243 | -989 | 1.102 | 1.272 | 368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.537 | 7.566 | 0 | 7.007 | 9.009 | 7.839 | 7.637 | 6.883 | 6.539 | 6.034 | 8.228 | 8.488 | 8.903 |
| Equity | 2.849 | 3.158 | 0 | 3.554 | 3.561 | 3.013 | 2.592 | 2.970 | 2.297 | 1.308 | 2.410 | 3.684 | 3.552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.688 | 4.409 | 0 | 3.454 | 5.448 | 4.826 | 5.045 | 3.913 | 4.242 | 4.726 | 5.818 | 4.673 | 5.238 |
| Total debt | -3.688 | 4.409 | 0 | 3.454 | 5.448 | 4.826 | 5.045 | 3.913 | 4.242 | 4.726 | 5.818 | 4.673 | 5.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Founder | Founder | 2002 | — | — |
TD Management | Management | 2022 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tommy Drejer Holding ApS | Company | 50.0% | 50.0% | 2022 |
Mikkel Drejer Holding ApS | Company | 25.0% | 25.0% | 2023 |
Familien Drejer Holding ApS | Company | 10.0% | 10.0% | 2023 |
CHRISTIAN NØRGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Nørgaard | Founder | 0 companies |
| Tommy Drejer | Management | 0 companies |
| MBC REVISION REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Mikkel Krog Christensen | Chairman | 0 companies |
| Hedvig Nørgaard | Board of Directors | 0 companies |
| Michael Rasmus Bek | Chairman | 0 companies |
| Mikkel Serup Drejer | Board of Directors | 0 companies |