| Revenue | DKK -83K | -120% |
| EBITDA | DKK -140K | -108% |
| Net profit | DKK 524K | -34% |
| Total assets | DKK 2,2M | -27% |
| Equity | DKK 1,4M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 307 | 379 | 580 | 714 | 820 | 1.189 | 345 | 389 | 383 | 357 | 438 | 154 | 408 | -83 |
| Staff expenses | -0 | -0 | -245 | -512 | -484 | -530 | -28 | -24 | -128 | -6 | -115 | -50 | -53 | -57 |
| EBITDA | 307 | 379 | 335 | 201 | 335 | 660 | 317 | 366 | 255 | 351 | 322 | 103 | 1.754 | -140 |
| Depreciation & amort. | -143 | -149 | -131 | -125 | -121 | -115 | -115 | -83 | -320 | -432 | -141 | -141 | 700 | -10 |
| EBIT | 164 | 230 | 204 | 76 | 214 | 545 | 202 | 282 | -64 | -81 | 182 | -38 | 1.055 | -151 |
| Net financials | -87 | -207 | -111 | -115 | -112 | -109 | -109 | -102 | -96 | -86 | -41 | -32 | -30 | 640 |
| Profit before tax | 78 | 23 | 92 | -38 | 103 | 435 | 92 | 181 | -160 | -167 | 140 | -70 | 1.025 | 489 |
| Tax | 3 | 21 | 20 | -3 | -0 | 98 | 22 | 40 | -29 | -31 | 43 | -15 | 226 | -35 |
| Net profit | 75 | 1 | 73 | -36 | 103 | 337 | 71 | 141 | -132 | -136 | 98 | -54 | 799 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.233 | 3.029 | 2.888 | 2.719 | 2.610 | 2.875 | 2.750 | 2.900 | 2.649 | 2.449 | 2.513 | 2.400 | 3.083 | 2.245 |
| Equity | 77 | 78 | 151 | 115 | 218 | 555 | 626 | 766 | 635 | 499 | 597 | 542 | 1.341 | 1.366 |
| Long-term debt | 1.483 | 1.420 | 1.353 | 1.283 | 1.210 | 1.120 | 1.033 | 1.757 | 1.594 | 1.469 | 1.355 | 1.241 | 1.124 | 450 |
| Short-term debt | 1.674 | 1.527 | 1.381 | 1.320 | 1.182 | 1.197 | 1.085 | 362 | 420 | 481 | 562 | 618 | 580 | 427 |
| Total debt | 3.157 | 2.947 | 2.734 | 2.604 | 2.392 | 2.317 | 2.119 | 2.119 | 2.014 | 1.951 | 1.917 | 1.858 | 1.705 | 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
PC Management | Management | 2007 | — | — |
KS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIMA ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Peter Cristian Mohn | Management | 0 companies |
| Kim Simonsen | Management | 0 companies |