| Revenue | DKK 641K | -87% |
| EBITDA | DKK -375K | -294% |
| Net profit | DKK -440K | -423% |
| Total assets | DKK 230K | -66% |
| Equity | DKK -483K | -1027% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.189 | 2.658 | 3.193 | 3.381 | 3.832 | 4.097 | 4.790 | 641 |
| Staff expenses | -1.554 | -2.405 | -3.113 | -3.253 | -3.853 | -4.512 | -4.597 | -981 |
| EBITDA | 635 | 253 | 80 | 128 | -21 | -416 | 193 | -375 |
| Depreciation & amort. | -2 | -19 | -19 | -25 | -42 | -41 | -66 | -68 |
| EBIT | 633 | 234 | 61 | 104 | -62 | -457 | 127 | -443 |
| Net financials | -0 | -9 | 6 | -35 | -7 | -5 | -6 | -3 |
| Profit before tax | 633 | 225 | 67 | 68 | -69 | -462 | 121 | -446 |
| Tax | 165 | 62 | 19 | 18 | 1 | 5 | -16 | -6 |
| Net profit | 468 | 162 | 48 | 50 | -71 | -467 | 136 | -440 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.174 | 1.021 | 1.112 | 979 | 892 | 598 | 667 | 230 |
| Equity | 548 | 260 | 309 | 359 | 288 | -179 | -43 | -483 |
| Long-term debt | 26 | 99 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 621 | 755 | 800 | 618 | 601 | 769 | 704 | 713 |
| Total debt | 621 | 755 | 800 | 618 | 601 | 769 | 704 | 713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mundwerk ApS | Company | 100.0% | 100.0% | 2012 |
JN09 ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Clement Malte Garde | Management | 0 companies |