| Revenue | DKK -32K | +0% |
| EBITDA | DKK -32K | +0% |
| Net profit | DKK -699K | +17% |
| Total assets | DKK 32,3M | +1% |
| Equity | DKK 6,7M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 599 | 4.475 | 1.568 | 1.777 | — | -35 | -27 | -28 | -34 | -37 | -32 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -742 | -26 | -23 | -27 | -77 | 1.204 | -35 | -27 | -28 | -34 | -37 | -32 | -32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -742 | -26 | -23 | -27 | -77 | 1.204 | -35 | -27 | -28 | -34 | -37 | -32 | -32 |
| Net financials | -732 | 625 | 4.497 | 1.594 | 1.822 | 1.183 | 184 | 4.126 | 2.766 | 13.403 | -2 | -814 | -674 |
| Profit before tax | -737 | 599 | 4.474 | 1.567 | 1.745 | 1.192 | 148 | 4.099 | 2.738 | 13.369 | -39 | -846 | -707 |
| Tax | 2 | -5 | -5 | -6 | -23 | 0 | -10 | -8 | -10 | -10 | -9 | -7 | -7 |
| Net profit | -739 | 604 | 4.479 | 1.573 | 1.768 | 1.192 | 159 | 4.107 | 2.747 | 13.379 | -31 | -839 | -699 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.544 | 8.175 | 14.713 | 16.257 | 36.488 | 38.588 | 40.021 | 45.393 | 49.410 | 30.939 | 32.012 | 31.888 | 32.298 |
| Equity | 7.535 | 8.139 | 12.618 | 14.191 | 15.012 | 16.204 | 16.363 | 20.471 | 23.218 | 8.247 | 8.216 | 7.378 | 6.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 20.813 | 22.362 | 23.628 | 24.895 | 26.164 | 22.655 | 22.455 | 22.455 | 22.455 |
| Short-term debt | 9 | 36 | 2.095 | 2.066 | 663 | 22 | 30 | 28 | 28 | 37 | 1.340 | 2.055 | 3.165 |
| Total debt | 9 | 36 | 2.095 | 2.066 | 21.476 | 22.384 | 23.658 | 24.922 | 26.192 | 22.692 | 23.795 | 24.510 | 25.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PG Management | Management | 2025 | — | — |
MS Management | Management | 2016 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMNRE Duck HoldCo ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Justin Trent Wood | Chief Executive Officer | 0 companies |
| Peter Gill | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Michael Schlichter | Chief Executive Officer | 0 companies |
| Axel Tobias Vieth | Board of Directors | 0 companies |
| Camilla Wermelin | Board of Directors | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Adrian Charles de Morgan | Chairman | 0 companies |
| Hasse Lyngsie Wulff | Chairman | 0 companies |
| Mikael Juhana Hjorth | Board of Directors | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |
| Timothy William Hinks | Board of Directors | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |
| Richard A.B. Wood | Board of Directors | 0 companies |