| Revenue | DKK -2,1M | -9% |
| EBITDA | DKK -3,6M | +12% |
| Net profit | DKK -8M | +76% |
| Total assets | DKK 479M | +2% |
| Equity | DKK 86M | -8% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.737 | -3.888 | -1.398 | -2.299 | -2.083 |
| Staff expenses | -837 | -905 | -821 | -1.840 | -1.549 |
| EBITDA | -4.931 | -4.793 | -2.219 | -4.139 | -3.632 |
| Depreciation & amort. | -198 | -198 | -198 | -198 | -197 |
| EBIT | -5.129 | -4.991 | -2.417 | -4.337 | -3.829 |
| Net financials | 21.250 | 16.662 | -14.997 | -31.802 | -8.305 |
| Profit before tax | 16.121 | 11.991 | -17.414 | -36.139 | -12.134 |
| Tax | -1.057 | -3.883 | -2.940 | -3.170 | -4.161 |
| Net profit | 17.178 | 15.874 | -14.474 | -32.969 | -7.973 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 459.290 | 492.757 | 493.217 | 469.826 | 478.983 |
| Equity | 125.492 | 141.366 | 126.892 | 93.923 | 85.950 |
| Long-term debt | 329.377 | 342.475 | 356.113 | 370.317 | 385.107 |
| Short-term debt | 4.421 | 8.916 | 10.212 | 5.586 | 7.926 |
| Total debt | 333.798 | 351.391 | 366.325 | 375.903 | 393.033 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2014 |
| Former (1) | ||
FM Management | Management | 2015 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Fredéric Maria Etienne Coorevits | Management | 0 companies |
| Claus Molbech Bendtsen | Management | 0 companies |
| Vibeke Grønnebek | Board of Directors | 0 companies |