| Revenue | DKK 6M | +147% |
| EBITDA | DKK 1,2M | +156% |
| Net profit | DKK 1,1M | +149% |
| Total assets | DKK 2,2M | +37% |
| Equity | DKK -96K | +92% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.548 | 3.362 | 4.298 | 2.448 | 6.037 |
| Staff expenses | -2.678 | -3.124 | -3.782 | -4.438 | -4.449 |
| EBITDA | 478 | -99 | 87 | -2.127 | 1.191 |
| Depreciation & amort. | -130 | -101 | -120 | -78 | -61 |
| EBIT | 348 | -200 | -32 | -2.205 | 1.130 |
| Net financials | -13 | -9 | -9 | -8 | -44 |
| Profit before tax | 336 | -208 | -41 | -2.212 | 1.086 |
| Tax | -216 | -0 | -0 | -0 | -0 |
| Net profit | 552 | -208 | -41 | -2.212 | 1.086 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.455 | 2.236 | 1.628 | 1.636 | 2.240 |
| Equity | 1.280 | 1.072 | 1.031 | -1.182 | -96 |
| Long-term debt | 164 | 94 | 34 | 0 | 0 |
| Short-term debt | 1.011 | 1.070 | 563 | 2.818 | 2.336 |
| Total debt | 1.176 | 1.164 | 597 | 2.818 | 2.336 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2023 |
| Former (1) | ||
LE Management | Management | 2013 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ekelund Mollerup | Management | 0 companies |
| Christine Mygdal Gad | Management | 0 companies |