| Revenue | DKK 1,5M | -41251% |
| EBITDA | DKK 1,5M | +41251% |
| Net profit | DKK 1,6M | -27% |
| Total assets | DKK 1,8M | -59% |
| Equity | DKK 824K | -75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -2 | -5 | -5 | -6 | -5 | -6 | -5 | -4 | -4 | -4 | -4 | -4 | 1.543 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -2 | -5 | -5 | -6 | -5 | -6 | -5 | -4 | -4 | -4 | -4 | -4 | 1.543 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -2 | -5 | -5 | -6 | -5 | -6 | -5 | -4 | -4 | -4 | -4 | -4 | 1.543 |
| Net financials | 1.452 | 1.003 | -78 | -511 | 187 | -280 | 230 | 335 | 75 | 1.699 | 975 | 2.040 | 2.142 | 1.576 |
| Profit before tax | 1.449 | 1.001 | -83 | -516 | 182 | -285 | 224 | 330 | 71 | 1.695 | 971 | 2.036 | 2.138 | 1.572 |
| Tax | 8 | 13 | -1 | 6 | -1 | -1 | -0 | -2 | 52 | -1 | -3 | -2 | -1 | 7 |
| Net profit | 1.441 | 998 | -82 | -522 | 183 | -284 | 224 | 331 | 19 | 1.696 | 975 | 2.038 | 2.139 | 1.565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.273 | 1.704 | 1.261 | 579 | 687 | 249 | 457 | 771 | 846 | 1.722 | 2.270 | 2.108 | 4.458 | 1.843 |
| Equity | 1.646 | 1.523 | 1.022 | 315 | 416 | 129 | 352 | 683 | 624 | 1.220 | 1.682 | 1.120 | 3.259 | 824 |
| Long-term debt | 0 | 2 | 6 | 6 | 0 | 0 | 0 | 0 | 110 | 169 | 272 | 557 | 570 | 354 |
| Short-term debt | 627 | 171 | 233 | 258 | 270 | 121 | 105 | 88 | 112 | 332 | 316 | 431 | 629 | 665 |
| Total debt | 627 | 173 | 240 | 264 | 270 | 121 | 105 | 88 | 222 | 501 | 587 | 988 | 1.199 | 1.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Deputy | Deputy | 2017 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CO Holding APS | Company | 25.0% | 25.0% | 2017 |
HUMANITION ApS | Company | 25.0% | 25.0% | 2017 |
MES Holding ApS | Company | 15.0% | 15.0% | 2017 |
Lihme Holding Aps | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Erik Schødts | Deputy | 0 companies |
| Carsten Oldal | Chief Executive Officer | 0 companies |
| Claus Tophøj | Chairman | 0 companies |
| Martin Fog Lihme | Board of Directors | 0 companies |