| Revenue | DKK -23K | -64% |
| EBITDA | DKK -23K | +64% |
| Net profit | DKK -92K | +21% |
| Total assets | DKK 535K | +22% |
| Equity | DKK 80K | +0% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.787 | 1.074 | 710 | 620 | 431 | 517 | 9 | 1 | -18 | -153 | -53 | -65 | -23 |
| Staff expenses | -1.569 | -1.166 | -953 | -763 | -540 | -1.164 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 218 | -93 | -262 | -143 | -109 | -647 | 7 | -36 | -18 | -153 | -53 | -65 | -23 |
| Depreciation & amort. | -33 | -61 | -66 | -57 | -53 | -37 | -0 | -0 | -0 | -164 | -1 | -34 | -57 |
| EBIT | 185 | -154 | -329 | -199 | -163 | -684 | 7 | -36 | -18 | -317 | -54 | -99 | -80 |
| Net financials | -0 | -8 | -15 | -17 | -29 | -54 | -7 | -1 | -6 | -8 | -1 | -18 | -12 |
| Profit before tax | 185 | -150 | -344 | -128 | -192 | -420 | 0 | -37 | -23 | -325 | -55 | -117 | -92 |
| Tax | 51 | 6 | -0 | 45 | -38 | 160 | 128 | -0 | -0 | 50 | -0 | -0 | -0 |
| Net profit | 134 | -156 | -344 | -172 | -154 | -579 | -128 | -37 | -23 | -375 | -55 | -117 | -92 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 503 | 550 | 380 | 252 | 233 | 280 | 99 | 447 | 314 | 100 | 292 | 440 | 535 |
| Equity | 214 | 58 | -286 | -458 | -612 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 492 | 665 | 710 | 845 | 200 | 19 | 367 | 234 | 20 | 212 | 360 | 455 |
| Total debt | 283 | 492 | 665 | 710 | 845 | 200 | 19 | 367 | 234 | 20 | 212 | 360 | 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2015 | — | — |
MP Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.G.J. HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2015 | |
FH INVEST ApS | Company | 50.0% | 50.0% | 2012 |
CADO A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Gregers Jørgensen | Management | 0 companies |
| Martin Piilmann Bruus | Management | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Frank Hansen | Chairman | 0 companies |
| Søren Bøgeskov Andersen | Chairman | 0 companies |