| Revenue | DKK -4K | +10% |
| EBITDA | DKK -4K | -10% |
| Net profit | DKK -20K | -5% |
| Total assets | DKK 407K | +4% |
| Equity | DKK -422K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -357 | -199 | 360 | 3 | -66 | -10 | -10 | 4 | 16 | 1 | -2 | -4 | -4 |
| Staff expenses | -195 | -66 | -336 | -84 | -64 | -64 | -69 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -77 | -48 | 23 | -81 | -129 | -74 | -79 | -6 | 350 | 1 | -2 | -4 | -4 |
| Depreciation & amort. | -43 | -43 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -119 | -90 | 17 | -81 | -129 | -74 | -79 | -6 | 350 | 1 | -2 | -4 | -4 |
| Net financials | -60 | -45 | -22 | -29 | -27 | -26 | -341 | -17 | -9 | -7 | -15 | -15 | -16 |
| Profit before tax | -91 | -56 | -5 | -87 | -136 | -86 | -412 | -25 | 341 | -6 | -17 | -19 | -20 |
| Tax | -22 | -0 | 10 | 121 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -69 | -36 | -15 | -208 | -136 | -86 | -412 | -25 | 341 | -6 | -17 | -19 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 850 | 887 | 848 | 607 | 485 | 408 | 10 | 3 | 368 | 373 | 381 | 392 | 407 |
| Equity | 154 | 118 | 167 | -41 | -178 | -264 | -676 | -701 | -360 | -366 | -383 | -402 | -422 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 0 |
| Short-term debt | -1.003 | -1.005 | 681 | 649 | 663 | 672 | 686 | 703 | 728 | 739 | 758 | 788 | 830 |
| Total debt | -1.003 | -1.005 | 681 | 649 | 663 | 672 | 686 | 703 | 728 | 739 | 764 | 794 | 830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENGEL LICENSING HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Michael Drastrup | Management | 0 companies |