| Revenue | DKK -55K | -159% |
| EBITDA | DKK -80K | +65% |
| Net profit | DKK -84K | +94% |
| Total assets | DKK 2,1M | -9% |
| Equity | DKK 2M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 405 | 969 | 1.251 | 1.392 | 602 | 627 | 1.133 | 1.108 | 280 | 416 | 169 | 92 | -55 |
| Staff expenses | -565 | -471 | -904 | -1.146 | -1.120 | -574 | -548 | -1.123 | -1.031 | -369 | -451 | -437 | -323 | -26 |
| EBITDA | -272 | -66 | 48 | 105 | 133 | 28 | 79 | 10 | 77 | -89 | -35 | -268 | -231 | -80 |
| Depreciation & amort. | -35 | -63 | -4 | -0 | -0 | -0 | -0 | -3 | -5 | -5 | -3 | -0 | -0 | -0 |
| EBIT | -307 | -128 | 43 | 105 | 133 | 28 | 79 | 7 | 71 | -94 | -38 | -268 | -231 | -80 |
| Net financials | 18 | 39 | 39 | 35 | 37 | 26 | 22 | 398 | -13 | 1.866 | -33 | -8 | -1.041 | -3 |
| Profit before tax | -289 | -89 | 82 | 140 | 170 | 146 | 102 | 406 | 59 | 1.771 | -71 | -276 | -1.273 | -84 |
| Tax | 74 | -0 | -33 | -0 | 46 | 46 | 6 | 2 | 16 | -22 | -13 | -57 | 90 | -0 |
| Net profit | -362 | -89 | 115 | 140 | 125 | 100 | 95 | 404 | 43 | 1.794 | -58 | -219 | -1.363 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.903 | 3.047 | 3.861 | 2.896 | 3.523 | 2.828 | 3.099 | 3.274 | 2.804 | 4.297 | 4.518 | 3.791 | 2.258 | 2.064 |
| Equity | 1.952 | 1.863 | 1.978 | 2.118 | 2.243 | 2.242 | 2.234 | 2.532 | 2.466 | 4.149 | 3.979 | 3.645 | 2.164 | 1.959 |
| Long-term debt | 0 | 0 | 228 | 228 | 230 | 0 | 0 | 2 | 15 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 1.184 | 1.655 | 550 | 1.050 | 586 | 866 | 740 | 321 | 147 | 539 | 146 | 94 | 106 |
| Total debt | 951 | 1.184 | 1.882 | 778 | 1.280 | 586 | 866 | 742 | 335 | 147 | 539 | 146 | 94 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Max Hansen | Founder | 0 companies |