| Revenue | DKK -14K | -3% |
| EBITDA | DKK -14K | +3% |
| Net profit | DKK 35K | -7% |
| Total assets | DKK 801K | +5% |
| Equity | DKK 766K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -8 | -12 | -9 | -9 | -9 | -11 | -11 | -11 | -12 | -12 | -12 | -15 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -8 | -12 | -9 | -9 | -9 | -11 | -11 | -11 | -12 | -12 | -12 | -15 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -8 | -12 | -9 | -9 | -9 | -11 | -11 | -11 | -12 | -12 | -12 | -15 | -14 |
| Net financials | 61 | 63 | 64 | 64 | 64 | 67 | 67 | 67 | 66 | 66 | 62 | 60 | 60 | 60 |
| Profit before tax | 48 | 55 | 52 | 55 | 55 | 58 | 56 | 56 | 55 | 53 | 50 | 48 | 45 | 45 |
| Tax | 12 | 14 | 13 | 13 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 11 | 7 | 10 |
| Net profit | 36 | 41 | 39 | 42 | 43 | 45 | 43 | 44 | 42 | 41 | 38 | 37 | 38 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 310 | 344 | 371 | 421 | 479 | 504 | 560 | 600 | 641 | 673 | 723 | 760 | 801 |
| Equity | 236 | 277 | 316 | 358 | 401 | 447 | 490 | 534 | 576 | 617 | 655 | 692 | 730 | 766 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 33 | 27 | 13 | 20 | 33 | 14 | 27 | 24 | 24 | 18 | 31 | 29 | 35 |
| Total debt | 25 | 33 | 27 | 13 | 20 | 33 | 14 | 27 | 24 | 24 | 18 | 31 | 29 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 2012 | — | — |
JG Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Moltke-Leth | Founder | 0 companies |
| Jonny Gram | Management | 0 companies |