| Revenue | DKK -788K | -128% |
| EBITDA | DKK -813K | -213% |
| Net profit | DKK -1,4M | -314% |
| Total assets | DKK 462K | -82% |
| Equity | DKK -1,6M | -793% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.708 | 1.707 | 343 | 5.757 | -368 | 648 | -2.849 | 1.002 | -1.141 | 1.862 | 19 | 2.822 | -788 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -5.403 | -4.810 | -2.248 | -2.197 | -2.157 | -2.175 | -2.103 | -25 |
| EBITDA | 4.579 | -1.813 | -3.284 | 1.814 | -3.816 | -2.452 | -5.469 | -166 | -1.692 | 862 | -2.156 | 719 | -813 |
| Depreciation & amort. | -830 | -145 | -589 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -134 | -0 |
| EBIT | 3.749 | -1.959 | -3.872 | 1.814 | -3.816 | -2.452 | -5.469 | -166 | -1.692 | 862 | -2.232 | 585 | -813 |
| Net financials | 490 | 4 | -189 | 11 | -0 | -1 | 71 | -3 | -29 | -52 | -70 | -55 | -984 |
| Profit before tax | 4.239 | -1.955 | -4.061 | 2.160 | -3.817 | -2.453 | -5.398 | -169 | -1.721 | 810 | -2.301 | 530 | -1.797 |
| Tax | 1.054 | -426 | -835 | -0 | -716 | -0 | -110 | -364 | -209 | -143 | 300 | -143 | -355 |
| Net profit | 3.185 | -1.528 | -3.226 | 1.825 | -3.100 | -2.453 | -5.288 | 195 | -1.512 | 953 | -2.601 | 673 | -1.442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.612 | 7.066 | 6.378 | 5.458 | 5.882 | 4.866 | 4.927 | 4.410 | 5.360 | 6.371 | 2.646 | 2.510 | 462 |
| Equity | 3.265 | 1.737 | -1.490 | 335 | -2.765 | -5.218 | 2.511 | 2.706 | 1.194 | 2.147 | -855 | -182 | -1.624 |
| Long-term debt | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 1.334 | 1.307 | 741 | 266 | 0 |
| Short-term debt | 6.692 | 5.329 | 7.868 | 4.057 | 8.647 | 10.084 | 2.416 | 1.641 | 2.833 | 2.918 | 2.760 | 2.426 | 2.086 |
| Total debt | 7.292 | 5.329 | 7.868 | 4.057 | 8.647 | 10.084 | 2.416 | 1.704 | 4.166 | 4.225 | 3.501 | 2.692 | 2.086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CaCaMeMa Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 10.0% | 10.0% | 2017 | |
MalCas Invest ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Pedersen Bunch | Management | 0 companies |
| Keld Frederiksen | Chairman | 0 companies |
| Else Mathiassen | Board of Directors | 0 companies |
| Lene Haaning | Board of Directors | 0 companies |
| Anne Mathiassen | Board of Directors | 0 companies |