| Revenue | DKK -26K | +28% |
| EBITDA | DKK -26K | -28% |
| Net profit | DKK -20K | -21% |
| Total assets | DKK 415K | +0% |
| Equity | DKK 391K | -5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39.062 | 6.775 | 3.207 | 6.108 | -520 | -3.320 | -4 | 14 | -21 | -1 | -20 | -26 |
| Staff expenses | -6.082 | -6.379 | -1.271 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 32.981 | 395 | 1.936 | 6.107 | -520 | -3.320 | -4 | 14 | -21 | -1 | -20 | -26 |
| Depreciation & amort. | -235 | -208 | -181 | -293 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32.746 | 187 | 1.755 | 5.814 | -520 | -3.320 | -4 | 14 | -21 | -1 | -20 | -26 |
| Net financials | 1.804 | 74 | -566 | 329 | 176 | -113 | -5 | 0 | 3 | 1 | -1 | 0 |
| Profit before tax | 34.550 | 261 | 1.189 | 6.144 | -343 | -3.433 | -9 | 14 | -18 | -1 | -21 | -25 |
| Tax | 8.676 | 236 | 307 | 1.449 | 72 | 1.768 | -1 | 3 | -5 | -0 | -5 | -6 |
| Net profit | 25.874 | 25 | 882 | 4.695 | -415 | -5.201 | -8 | 11 | -13 | -0 | -16 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.777 | 7.706 | 9.302 | 6.495 | 5.651 | 455 | 449 | 448 | 432 | 431 | 415 | 415 |
| Equity | 42.637 | 462 | 1.344 | 6.039 | 5.638 | 437 | 429 | 440 | 427 | 426 | 410 | 391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.140 | 3.772 | 2.598 | 457 | 12 | 17 | 21 | 8 | 5 | 5 | 5 | 24 |
| Total debt | 16.140 | 3.772 | 2.598 | 457 | 12 | 17 | 21 | 8 | 5 | 5 | 5 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2014 | — | — |
TK Management | Management | 2011 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LK Unofficial title | Unofficial title | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CM NETWORK A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Henneberg Bech | Management | 0 companies |
| Thomas Kock | Management | 0 companies |
| Magnus Borgen Kjøller | Chief Executive Officer | 0 companies |
| Lars Kühnel | Unofficial title | 0 companies |
| Jacob Mogensen | Board of Directors | 0 companies |
| Casper Borgen Kjøller | Board of Directors | 0 companies |