| Revenue | DKK 137K | +357% |
| EBITDA | DKK -1,2M | -4191% |
| Net profit | DKK -1,3M | -3836% |
| Total assets | DKK 2,6M | -27% |
| Equity | DKK -1,5M | -553% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 44 | 9 | -3 | 21 | 27 | 23 | 27 | -0 | -10 | 44 | 30 | 137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 42 | 9 | -3 | 21 | 27 | 23 | 27 | -0 | -10 | 44 | 30 | -1.229 |
| Depreciation & amort. | -30 | -33 | -30 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 | -26 |
| EBIT | -20 | 9 | -21 | -29 | -5 | 1 | -3 | 1 | -26 | -36 | 18 | 4 | -1.255 |
| Net financials | -23 | -21 | -11 | -15 | -11 | -0 | -0 | -0 | -0 | -0 | -46 | -36 | -18 |
| Profit before tax | -43 | -12 | -31 | -44 | -16 | 1 | -3 | 1 | -26 | -37 | -28 | -32 | -1.273 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -43 | -12 | -31 | -44 | -16 | 1 | -3 | 1 | -26 | -37 | -28 | -32 | -1.273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 330 | 308 | 285 | 254 | 247 | 251 | 196 | 168 | 138 | 114 | 3.533 | 3.565 | 2.590 |
| Equity | -4 | -16 | -47 | -91 | -107 | -106 | -108 | -107 | -133 | -170 | -198 | -230 | -1.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.090 |
| Short-term debt | 335 | 324 | 333 | 345 | 354 | 357 | 304 | 275 | 271 | 284 | 3.731 | 3.795 | 4 |
| Total debt | 335 | 324 | 333 | 345 | 354 | 357 | 304 | 275 | 271 | 284 | 3.731 | 3.795 | 4.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Meyer Obel | Management | 0 companies |