| Revenue | DKK 3,1M | +55% |
| EBITDA | DKK 582K | +248% |
| Net profit | DKK 373K | +191% |
| Total assets | DKK 2,5M | +8% |
| Equity | DKK 1,4M | +36% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.094 | 1.967 | 3.580 | 2.632 | 3.318 | 2.706 | 2.161 | 1.888 | 2.510 | 2.638 | 2.217 | 2.010 | 3.109 |
| Staff expenses | -1.622 | -1.847 | -2.364 | -2.475 | -2.997 | -2.785 | -2.326 | -1.753 | -1.453 | -1.809 | -2.337 | -2.403 | -2.527 |
| EBITDA | 400 | 119 | 1.216 | 157 | 321 | -79 | -165 | 136 | 1.057 | 829 | -120 | -393 | 582 |
| Depreciation & amort. | -0 | -83 | -96 | -77 | -103 | -128 | -102 | -50 | -52 | -67 | -82 | -111 | -95 |
| EBIT | 400 | 36 | 1.120 | 80 | 218 | -208 | -267 | 85 | 1.005 | 762 | -202 | -504 | 486 |
| Net financials | -27 | -14 | -16 | -20 | -15 | -17 | -12 | -29 | -19 | -9 | -3 | -18 | -31 |
| Profit before tax | 373 | 22 | 1.103 | 60 | 203 | -224 | -278 | 56 | 986 | 754 | -205 | -523 | 456 |
| Tax | 98 | 12 | 280 | 22 | 55 | -29 | -50 | 31 | 225 | 179 | -25 | -113 | 83 |
| Net profit | 275 | 10 | 823 | 38 | 148 | -195 | -228 | 26 | 761 | 575 | -181 | -410 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.247 | 1.236 | 2.836 | 2.058 | 2.009 | 1.794 | 1.891 | 1.943 | 2.701 | 2.726 | 2.419 | 2.348 | 2.538 |
| Equity | — | 168 | 991 | 529 | 676 | 481 | 253 | 278 | 1.039 | 1.614 | 1.433 | 1.023 | 1.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 987 | 1.069 | 1.845 | 1.527 | 1.333 | 1.313 | 1.638 | 1.665 | 1.662 | 1.110 | 985 | 1.325 | 1.142 |
| Total debt | 987 | 1.069 | 1.845 | 1.527 | 1.333 | 1.313 | 1.638 | 1.665 | 1.662 | 1.110 | 985 | 1.325 | 1.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2010 | — | — |
SC Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C M INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Daniel Sølyst Mikkelsen | Management | 0 companies |
| Søren Cortsen | Audit | 0 companies |