| Revenue | DKK -4,8M | +4% |
| EBITDA | DKK -5,3M | -4% |
| Net profit | DKK -4,1M | +15% |
| Total assets | DKK 13,6M | -6% |
| Equity | DKK 5,4M | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9.555 | -317 | 3.990 | 727 | 7.115 | 5.166 | 3.989 | 1.078 | -1.710 | -1.306 | -3.581 | -4.609 | -4.783 |
| Staff expenses | -3.239 | -4.098 | -6.593 | -6.309 | -5.344 | -5.354 | -6.332 | -5.574 | -3.010 | -526 | -468 | -511 | -527 |
| EBITDA | -12.794 | -4.415 | -2.603 | -5.582 | 1.771 | -187 | -2.342 | -4.673 | -4.858 | -1.832 | -4.049 | -5.120 | -5.310 |
| Depreciation & amort. | -4.069 | -4.415 | -6.157 | -10.608 | -7.805 | -8.041 | -7.759 | -17.032 | -175 | -171 | -6 | -6 | -6 |
| EBIT | -16.863 | -8.829 | -8.760 | -16.190 | -6.035 | -8.228 | -10.102 | -21.705 | -5.033 | -2.003 | -4.055 | -5.126 | -5.315 |
| Net financials | -495 | -214 | -4.611 | -5.732 | -5.986 | -2.584 | -1.570 | -1.154 | 9 | -26 | 1 | 9 | 5 |
| Profit before tax | -17.358 | -9.044 | -13.371 | -21.922 | -12.020 | -10.812 | -11.672 | -22.858 | -5.024 | -2.030 | -4.054 | -5.117 | -5.310 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.966 | -16.146 | -1.833 | -324 | -1.229 |
| Net profit | -17.358 | -9.044 | -13.371 | -21.922 | -12.020 | -10.812 | -11.672 | -22.858 | -2.058 | 14.116 | -2.221 | -4.792 | -4.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.545 | 27.082 | 59.471 | 79.756 | 61.325 | 32.273 | 21.663 | 7.022 | 7.270 | 18.284 | 16.404 | 14.517 | 13.631 |
| Equity | 11.087 | 2.043 | 8.672 | 6.750 | 4.729 | 417 | 945 | 2.580 | 2.389 | 16.506 | 14.285 | 9.493 | 5.412 |
| Long-term debt | 0 | 0 | 0 | 459 | 188 | 265 | 0 | 124 | 212 | 47 | 48 | 51 | 52 |
| Short-term debt | 16.458 | 25.039 | 50.800 | 72.547 | 56.408 | 31.591 | 20.718 | 4.319 | 4.669 | 1.732 | 2.071 | 4.974 | 8.167 |
| Total debt | 16.458 | 25.039 | 50.800 | 73.006 | 56.596 | 31.855 | 20.718 | 4.443 | 4.881 | 1.779 | 2.119 | 5.025 | 8.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Management | Management | 2006 | — | — |
HN Management | Management | 2020 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
RK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIBICOM A/S | Company | 100.0% | 100.0% | 2020 |
| Individual | 90.0% | 90.0% | 2010 | |
Sinal A/S | Company | 5.0% | 5.0% | 2015 |
| Individual | 100.0% | 100.0% | 2018 | |
Eniig City Solutions A/S | Company | 5.0% | 5.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hornung | Chief Executive Officer | 0 companies |
| Michael Meister | Chief Executive Officer | 0 companies |
| Mette Slesvig | Chief Executive Officer | 0 companies |
| Martin Bo Hjort Løbel | Chief Executive Officer | 0 companies |
| Jean Daniel Fouchard | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Helle Nielsen | Management | 0 companies |
| Per Gunnar Borgklint | Chief Executive Officer | 0 companies |
| René Kappelgård | Management | 0 companies |
| Kevin Kristoffer Ehnhuus Iermiin | Chairman | 0 companies |
| Holger Blok | Board of Directors | 0 companies |
| Mikkel Abildtrup Pedersen | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Jesper Slot | Board of Directors | 0 companies |
| Peter Kristian Kristensen | Deputy Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Søren Fæster | Board of Directors | 0 companies |
| Henning Karlsrud | Chairman | 0 companies |
| Jørn Lundstrøm Zielke | Deputy Chairman | 0 companies |
| Rasmus Forup Helmich | Chairman | 0 companies |
| Eivind Helgaker | Board of Directors | 0 companies |
| Arnfinn Röste | Board of Directors | 0 companies |
| Lars Anders Lundström | Chairman | 0 companies |
| Per Olof Månsson | Chairman | 0 companies |
| Jan Bach Jensen | Deputy Chairman | 0 companies |
| Johan Jobér | Board of Directors | 0 companies |
| Søren Lindgaard | Board of Directors | 0 companies |
| Lars Anders Koch | Chairman | 0 companies |
| Mads Dalgaard Miltersen | Chairman | 0 companies |