| Revenue | DKK 0 | — |
| EBITDA | DKK -16K | +19% |
| Net profit | DKK -92K | -70% |
| Total assets | DKK 6,1M | -3% |
| Equity | DKK 5,9M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -7 | -12 | -7 | -8 | -7 | -4 | -10 | -17 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -7 | -12 | -7 | -8 | -7 | -4 | -10 | -17 | -24 | -33 | -24 | -20 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -7 | -12 | -7 | -8 | -7 | -4 | -10 | -17 | -24 | -33 | -24 | -20 | -16 |
| Net financials | 253 | 261 | 460 | 393 | 403 | 932 | 6.092 | 102 | 808 | 509 | 5.275 | -115 | -14 | -96 |
| Profit before tax | 248 | 254 | 448 | 386 | 396 | 925 | 6.088 | 92 | 790 | 485 | 5.242 | -139 | -34 | -112 |
| Tax | -3 | -3 | -1 | -3 | -2 | -0 | -1 | 7 | 7 | 3 | -0 | -0 | 20 | -20 |
| Net profit | 250 | 257 | 449 | 389 | 398 | 925 | 6.089 | 85 | 784 | 482 | 5.242 | -139 | -54 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 707 | 1.033 | 1.264 | 1.526 | 2.280 | 7.874 | 6.959 | 6.562 | 5.993 | 8.802 | 6.884 | 6.257 | 6.052 |
| Equity | 345 | 506 | 857 | 1.115 | 1.323 | 2.248 | 7.838 | 6.923 | 6.406 | 5.888 | 8.031 | 6.691 | 6.037 | 5.946 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 230 | 201 | 177 | 149 | 203 | 32 | 36 | 37 | 156 | 104 | 771 | 193 | 219 | 106 |
| Total debt | 230 | 201 | 177 | 149 | 203 | 32 | 36 | 37 | 156 | 104 | 771 | 193 | 219 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Møller Rand | Management | 0 companies |