| Revenue | DKK 201K | -30% |
| EBITDA | DKK 194K | -32% |
| Net profit | DKK -29K | -119% |
| Total assets | DKK 5M | -2% |
| Equity | DKK 650K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.102 | 992 | 187 | -59 | 88 | 68 | -0 | 361 | 185 | 181 | 476 | 287 | 201 |
| Staff expenses | -756 | -834 | -82 | -106 | -6 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 346 | 158 | 105 | -165 | 82 | 66 | -2 | 160 | 8 | 181 | 262 | 287 | 194 |
| Depreciation & amort. | -85 | -89 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -13 | -13 | -23 |
| EBIT | 261 | 69 | 101 | -169 | 78 | 62 | -2 | 160 | 8 | 181 | 249 | 274 | 171 |
| Net financials | -9 | -7 | -4 | -9 | -5 | -6 | -3 | -2 | -4 | -83 | -84 | -81 | -205 |
| Profit before tax | 253 | 62 | 97 | -178 | 72 | 56 | -4 | 158 | 5 | 98 | 165 | 194 | -34 |
| Tax | 43 | 68 | -79 | 18 | 1 | -1 | -0 | 24 | 1 | 21 | 38 | 43 | -4 |
| Net profit | 210 | -6 | 218 | -196 | 72 | 57 | -4 | 134 | 4 | 77 | 127 | 151 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 990 | 1.235 | 1.108 | 529 | 1.251 | 1.382 | 1.244 | 1.415 | 2.691 | 4.667 | 4.829 | 5.087 | 4.975 |
| Equity | 346 | 540 | 758 | 62 | 133 | 190 | 186 | 320 | 324 | 401 | 528 | 679 | 650 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.233 |
| Short-term debt | 623 | 695 | 350 | 467 | 1.118 | 1.192 | 1.058 | 1.095 | 2.367 | 4.266 | 4.302 | 4.408 | 93 |
| Total debt | 623 | 695 | 350 | 467 | 1.118 | 1.192 | 1.058 | 1.095 | 2.367 | 4.266 | 4.302 | 4.408 | 4.326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PITVÆRKSTEDET HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Malgaard Ottesen | Management | 0 companies |