| Revenue | DKK 4,7M | -33% |
| EBITDA | DKK 1,3M | -74% |
| Net profit | DKK 872K | -80% |
| Total assets | DKK 20,3M | -5% |
| Equity | DKK 11,3M | +8% |
| Employees | 6 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.012 | 8.050 | 13.676 | 52.338 | 5.068 | 7.001 | 9.239 | -408 | 518 | 5.504 | 3.288 | 1.496 | 6.942 | 4.659 |
| Staff expenses | -6.916 | -3.981 | -7.669 | -26.213 | -10.687 | -3.671 | -2.705 | -2.876 | -3.677 | -3.685 | -3.694 | -3.568 | -3.086 | -3.325 |
| EBITDA | 3.648 | 1.455 | 2.348 | 10.506 | -5.619 | 3.330 | 6.534 | -3.284 | -3.160 | 1.818 | -405 | -3.275 | 5.060 | 1.334 |
| Depreciation & amort. | -2.261 | -1.300 | -2.704 | -2.560 | -239 | -3.872 | -52 | -38 | -13 | -298 | -376 | -378 | -378 | -376 |
| EBIT | 1.387 | 155 | -355 | 7.946 | -5.858 | -542 | 6.482 | -3.322 | -3.173 | 1.521 | -781 | -3.654 | 4.681 | 958 |
| Net financials | -16 | -98 | 64 | -1.052 | -757 | -675 | 1.174 | 1.803 | 4.894 | -224 | 1.191 | -1.115 | -15 | -22 |
| Profit before tax | 1.371 | 58 | -833 | 6.894 | -6.615 | -1.136 | 7.655 | -1.204 | 1.721 | 1.296 | 410 | -4.769 | 4.666 | 936 |
| Tax | 412 | 21 | -230 | 1.959 | -1.414 | -119 | 1.450 | -669 | -731 | 203 | -56 | -230 | 388 | 64 |
| Net profit | 959 | 37 | -603 | 4.935 | -5.201 | -1.017 | 6.205 | -534 | 2.453 | 1.093 | 466 | -4.539 | 4.278 | 872 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.192 | 11.130 | 15.196 | 14.096 | 9.263 | 12.503 | 18.814 | 18.884 | 24.548 | 22.832 | 23.488 | 20.842 | 21.295 | 20.309 |
| Equity | 3.304 | 3.341 | 2.738 | 7.675 | 2.468 | 3.319 | 9.000 | 5.465 | 7.918 | 10.264 | 10.731 | 6.192 | 10.470 | 11.342 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.553 | 7.339 | 6.140 |
| Short-term debt | 4.610 | 6.570 | 11.827 | 6.396 | 6.795 | 9.184 | 9.815 | 13.419 | 16.630 | 12.567 | 12.757 | 2.097 | 3.485 | 2.827 |
| Total debt | 4.610 | 6.570 | 11.827 | 6.396 | 6.795 | 9.184 | 9.815 | 13.419 | 16.630 | 12.567 | 12.757 | 14.650 | 10.824 | 8.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2012 | — | — |
EY Management | Management | 2016 | — | — |
RM Management | Management | 2012 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cortexco ApS | Company | 66.7% | 90.0% | 2023 |
Cayan Holding ApS | Company | 15.0% | 0.0% | 2024 |
| Individual | 5.0% | 0.0% | 2016 | |
| Individual | 5.0% | 0.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
Holdingselskabet MH ApS | Company | 5.0% | 0.0% | 2017 |
PMM Group ApS | Company | 20.0% | 25.0% | 2020 |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2017 | |
KEEL SOLUTION ApS | Company | 15.0% | 0.0% | 2017 |
| Individual | 15.0% | 0.0% | 2017 | |
RUBEN MIKKELSEN ApS | Company | 5.0% | 0.0% | 2017 |
KOMBIKK SMBA | Company | 5.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Heini Mikkelsen | Management | 0 companies |
| Elshad Yunusov | Management | 0 companies |
| Ruben Mikkelsen | Management | 0 companies |
| Christian Didriksen Grahn | Chief Executive Officer | 0 companies |