| Revenue | DKK -4K | -95% |
| EBITDA | DKK -4K | +95% |
| Net profit | DKK 56K | +202% |
| Total assets | DKK 2M | +0% |
| Equity | DKK 1,9M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | — | — | -66 | -162 | -32 | -46 | -74 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -66 | -162 | -32 | -46 | -74 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -19 | -22 |
| EBIT | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -66 | -162 | -32 | -53 | -92 | -26 |
| Net financials | 264 | 722 | 66 | -187 | 105 | -456 | -397 | -971 | 11.750 | 225 | -98 | 21 | 98 |
| Profit before tax | 264 | 722 | 68 | -187 | 105 | -456 | -397 | -1.037 | 11.588 | 193 | -152 | -71 | 73 |
| Tax | -0 | 5 | 9 | 1 | 1 | 4 | -0 | -15 | -46 | 43 | -33 | -16 | 16 |
| Net profit | 264 | 717 | 60 | -189 | 105 | -460 | -397 | -1.022 | 11.634 | 150 | -118 | -55 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.053 | 2.597 | 2.549 | 1.990 | 2.216 | 2.253 | 1.910 | 586 | 5.600 | 2.883 | 2.084 | 1.969 | 1.971 |
| Equity | 1.905 | 2.317 | 2.092 | 1.927 | 2.006 | 1.576 | 978 | -46 | 2.708 | 2.858 | 2.055 | 1.949 | 1.945 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 148 | 280 | 457 | 63 | 210 | 677 | 781 | 631 | 2.893 | 25 | 29 | 20 | 26 |
| Total debt | 148 | 280 | 457 | 63 | 210 | 677 | 781 | 631 | 2.893 | 25 | 29 | 20 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2008 | — | — |
JW Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
CAMS HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sussi Murphy | Founder | 0 companies |
| Jan William Dam Sode | Founder | 0 companies |
| Willy Bom Andersen | Board of Directors | 0 companies |