| Revenue | DKK -500 | -100% |
| EBITDA | DKK -500 | +100% |
| Net profit | DKK -500 | +100% |
| Total assets | DKK 568 | -100% |
| Equity | DKK 568 | -97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.387 | 2.629 | 2.185 | 1.833 | 1.982 | 1.917 | 1.575 | 713 | 939 | 770 | 650 | -150 | -0 |
| Staff expenses | -3.830 | -2.877 | -2.303 | -1.957 | -2.086 | -2.305 | -2.089 | -1.169 | -998 | -892 | -662 | -307 | -0 |
| EBITDA | -444 | -248 | -118 | -124 | -103 | -388 | -514 | -456 | -59 | -122 | -12 | -457 | -0 |
| Depreciation & amort. | 366 | -205 | -221 | -114 | -77 | -48 | -45 | -47 | -25 | -24 | -30 | -9 | -0 |
| EBIT | -810 | -453 | -339 | -239 | -181 | -436 | -558 | -504 | -84 | -145 | -42 | -466 | -0 |
| Net financials | 9 | 11 | -23 | -1 | 17 | 17 | 2 | 9 | -6 | 3 | 2 | -0 | 0 |
| Profit before tax | -801 | -442 | -362 | -240 | -164 | -419 | -557 | -495 | -90 | -142 | -40 | -466 | -0 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -801 | -442 | -362 | -240 | -164 | -419 | -557 | -495 | -90 | -142 | -40 | -466 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.097 | 2.566 | 2.247 | 2.108 | 1.997 | 1.925 | 953 | 1.222 | 742 | 1.047 | 813 | 202 | 1 |
| Equity | 1.615 | 1.173 | 1.211 | 971 | 1.107 | 1.043 | 587 | 642 | 327 | 185 | 145 | 19 | 1 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.482 | 1.393 | 1.036 | 1.137 | 890 | 881 | 366 | 580 | 415 | 862 | 668 | 183 | 0 |
| Total debt | 1.482 | 1.393 | 1.036 | 1.137 | 890 | 881 | 366 | 580 | 415 | 862 | 668 | 183 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2022 | — | — |
CM Audit | Audit | 2006 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Christian Bjerg | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |