| Revenue | DKK -12K | -22% |
| EBITDA | DKK -12K | +22% |
| Net profit | DKK -12K | +22% |
| Total assets | DKK 3K | +142% |
| Equity | DKK -561K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 870 | 862 | 727 | 712 | 804 | 479 | 769 | 630 | 353 | 9 | -207 | -10 | -15 | -12 |
| Staff expenses | -803 | -847 | -916 | -543 | -660 | -337 | -685 | -535 | -353 | -75 | -0 | -0 | -0 | -0 |
| EBITDA | 67 | 16 | -189 | 170 | 144 | 142 | 85 | 95 | -1 | -101 | -207 | -10 | -15 | -12 |
| Depreciation & amort. | -16 | -10 | -6 | -0 | -0 | -25 | -25 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 6 | -194 | 170 | 144 | 117 | 60 | 70 | -1 | -101 | -207 | -10 | -15 | -12 |
| Net financials | -138 | -123 | -128 | -101 | -83 | -78 | -81 | -39 | -21 | -8 | -1 | 0 | 0 | 0 |
| Profit before tax | -87 | -84 | -323 | 69 | 60 | 39 | -21 | 31 | -22 | -109 | -208 | -10 | -15 | -12 |
| Tax | -12 | 16 | -67 | 18 | 17 | 14 | -2 | 7 | -4 | -18 | -48 | 147 | -0 | -0 |
| Net profit | -75 | -101 | -256 | 51 | 43 | 25 | -19 | 24 | -18 | -91 | -160 | -157 | -15 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.646 | 2.477 | 2.586 | 2.244 | 2.300 | 2.273 | 2.706 | 2.244 | 1.913 | 598 | 229 | 0 | 1 | 3 |
| Equity | 125 | 24 | -231 | -181 | -138 | -113 | -132 | -108 | -126 | -216 | -377 | -534 | -549 | -561 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.521 | 2.453 | 2.818 | 2.425 | 2.438 | 2.386 | 2.838 | 2.352 | 2.018 | 815 | 605 | 534 | 550 | 563 |
| Total debt | 2.521 | 2.453 | 2.818 | 2.425 | 2.438 | 2.386 | 2.838 | 2.352 | 2.039 | 815 | 605 | 534 | 550 | 563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Audit | Audit | 2003 | — | — |
CM Management | Management | 2003 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CM HOLDING ApS AF 5. SEPTEMBER 2003 | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Timm Overgaard | Audit | 0 companies |
| Charlotte Munkholm | Management | 0 companies |
| Niels Christian Munkholm | Chief Executive Officer | 0 companies |