| Revenue | DKK 866K | -3% |
| EBITDA | DKK -483K | -7% |
| Net profit | DKK -672K | -8% |
| Total assets | DKK 4,1M | -21% |
| Equity | DKK 174K | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 627 | 703 | 983 | 1.209 | 1.267 | 1.301 | 1.848 | 1.549 | 2.010 | 2.145 | 1.734 | 1.329 | 890 | 866 |
| Staff expenses | -486 | -432 | -434 | -460 | -468 | -962 | -1.273 | -1.366 | -1.640 | -1.980 | -1.895 | -1.419 | -1.341 | -1.349 |
| EBITDA | 140 | 271 | 549 | 749 | 799 | 338 | 575 | 184 | 370 | 164 | -161 | -190 | -451 | -483 |
| Depreciation & amort. | 73 | 103 | 59 | 43 | 11 | -55 | -70 | -94 | -89 | -107 | -76 | -0 | -0 | -0 |
| EBIT | 68 | 168 | 490 | 706 | 788 | 283 | 505 | 90 | 281 | 57 | -237 | -190 | -451 | -483 |
| Net financials | -41 | -53 | -64 | -72 | -75 | -56 | -110 | -123 | -75 | -40 | -21 | 7 | -66 | -189 |
| Profit before tax | 26 | 115 | 426 | 634 | 712 | 227 | 395 | -33 | 206 | 17 | -259 | -183 | -518 | -672 |
| Tax | -39 | 66 | 98 | 151 | 158 | 51 | 88 | -6 | 47 | 7 | -55 | -40 | 102 | -0 |
| Net profit | 65 | 50 | 328 | 483 | 555 | 176 | 307 | -27 | 160 | 10 | -204 | -144 | -620 | -672 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.100 | 3.352 | 3.654 | 3.834 | 4.670 | 5.352 | 6.855 | 6.190 | 4.831 | 5.206 | 5.323 | 5.449 | 5.141 | 4.085 |
| Equity | 372 | 422 | 749 | 1.232 | 1.787 | 1.963 | 2.270 | 1.643 | 1.803 | 1.813 | 1.609 | 1.465 | 846 | 174 |
| Long-term debt | 1.000 | 727 | 241 | 0 | 86 | 47 | 87 | 0 | 49 | 353 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.728 | 2.203 | 2.664 | 2.601 | 2.797 | 3.338 | 4.493 | 4.547 | 2.979 | 3.040 | 3.714 | 3.984 | 4.295 | 3.911 |
| Total debt | 3.728 | 2.930 | 2.905 | 2.601 | 2.883 | 3.385 | 4.580 | 4.547 | 3.028 | 3.393 | 3.714 | 3.984 | 4.295 | 3.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2020 | — | — |
MR Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CREMF HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Thykær Rieper | Management | 0 companies |
| Marc Rieper | Management | 0 companies |
| Mads Rieper | Board of Directors | 0 companies |