| Revenue | DKK 9,3M | -14% |
| EBITDA | DKK 440K | -59% |
| Net profit | DKK 53K | -78% |
| Total assets | DKK 18,9M | +20% |
| Equity | DKK 7,8M | +1% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.418 | 10.176 | 10.289 | 10.822 | 9.267 |
| Staff expenses | -7.792 | -9.495 | -10.734 | -9.751 | -8.661 |
| EBITDA | 626 | 681 | -444 | 1.071 | 440 |
| Depreciation & amort. | -509 | -549 | -571 | -553 | -471 |
| EBIT | 117 | 131 | -1.015 | 518 | -31 |
| Net financials | -19 | 53 | 26 | -173 | 130 |
| Profit before tax | 98 | 185 | -990 | 345 | 99 |
| Tax | 77 | 49 | -207 | 103 | 45 |
| Net profit | 21 | 136 | -783 | 242 | 53 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.321 | 15.330 | 15.073 | 15.765 | 18.910 |
| Equity | 8.319 | 8.456 | 7.673 | 7.761 | 7.815 |
| Long-term debt | 4.217 | 3.589 | 3.333 | 3.099 | 2.909 |
| Short-term debt | 2.784 | 3.285 | 4.068 | 4.871 | 8.124 |
| Total debt | 7.001 | 6.874 | 7.400 | 7.970 | 11.033 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CR Management | Management | 2023 |
| Former (1) | ||
MF Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2007 | |
| Board of Directors | 2025 | |
| Former (7) | ||
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2007 – 2017 | |
| Chairman | 2008 – 2019 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2017 – 2023 | |
| Chairman | 2019 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Flemming Nielsen | Chief Executive Officer | 0 companies |
| Claus René Haugaard Johansen | Management | 0 companies |
| Søren Ravn Jensen | Board of Directors | 0 companies |
| Arne Maegaard | Board of Directors | 0 companies |
| Louise Grønlund Haugaard Johansen | Board of Directors | 0 companies |
| Ib Thrane | Chairman | 0 companies |
| Nils Skeby | Board of Directors | 0 companies |
| Hanne Grønlund Johansen | Board of Directors | 0 companies |
| Nicolai Grønlund Haugaard Johansen | Board of Directors | 0 companies |
| Mogens Højmark Henriksen | Board of Directors | 0 companies |
| Tine Seehausen Knudsen | Chairman | 0 companies |
| Gert Sigh Christensen | Board of Directors | 0 companies |