| Revenue | DKK 2,2M | +6% |
| EBITDA | DKK 1,1M | -15% |
| Net profit | DKK 427K | -25% |
| Total assets | DKK 7,5M | +3% |
| Equity | DKK 4,5M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.747 | 2.510 | 1.945 | 1.291 | 1.056 | 683 | 1.260 | 1.506 | 2.397 | 2.428 | 2.408 | 2.055 | 2.179 |
| Staff expenses | -1.570 | -1.432 | -579 | -444 | -378 | -78 | -322 | -590 | -722 | -774 | -735 | -740 | -1.067 |
| EBITDA | 1.023 | 986 | 1.365 | 776 | 677 | 603 | 932 | 897 | 1.661 | 1.613 | 1.630 | 1.309 | 1.111 |
| Depreciation & amort. | 307 | -349 | -323 | -81 | -167 | -304 | -292 | -243 | -292 | -289 | -580 | -562 | -572 |
| EBIT | 716 | 636 | 1.042 | 694 | 510 | 299 | 641 | 653 | 1.368 | 1.324 | 1.049 | 747 | 539 |
| Net financials | -143 | -111 | -86 | -9 | -46 | -9 | -2 | -2 | -18 | -25 | -14 | -1 | 2 |
| Profit before tax | 573 | 526 | 956 | 686 | 368 | 289 | 638 | 651 | 1.350 | 1.298 | 1.036 | 746 | 541 |
| Tax | 145 | 142 | 226 | 148 | 82 | 64 | 142 | 147 | 301 | 296 | 239 | 173 | 114 |
| Net profit | 428 | 384 | 730 | 538 | 286 | 225 | 496 | 504 | 1.049 | 1.002 | 796 | 573 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.500 | 3.516 | 3.357 | 2.773 | 3.132 | 3.311 | 3.826 | 3.897 | 5.765 | 6.881 | 7.350 | 7.229 | 7.458 |
| Equity | 680 | 954 | 987 | 1.125 | 1.011 | 1.036 | 1.332 | 1.636 | 2.485 | 3.287 | 3.884 | 4.257 | 4.484 |
| Long-term debt | 1.275 | 881 | 345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.247 | 1.385 | 1.764 | 1.441 | 1.854 | 2.003 | 2.217 | 1.975 | 3.018 | 3.361 | 3.181 | 2.671 | 2.706 |
| Total debt | 2.522 | 2.266 | 2.109 | 1.441 | 1.854 | 2.003 | 2.217 | 1.975 | 3.018 | 3.361 | 3.181 | 2.671 | 2.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2007 | — | — |
JO Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARSTEN MØIBÆK HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Møibæk Nielsen | Management | 0 companies |
| Jørgen Odgaard Olesen | Management | 0 companies |