| Revenue | DKK 1,7M | -30% |
| EBITDA | DKK 854K | -30% |
| Net profit | DKK 594K | -22% |
| Total assets | DKK 1,3M | -66% |
| Equity | DKK 55K | -98% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 3.887 | 6.396 | 10.097 | 6.557 | 3.381 | 3.231 | 3.060 | 2.136 | 1.930 | 2.384 | 1.680 |
| Staff expenses | -896 | -1.959 | -2.692 | -3.425 | -3.219 | -2.271 | -1.933 | -2.457 | -2.038 | -1.405 | -1.164 | -826 |
| EBITDA | -505 | 1.928 | 3.704 | 4.283 | 3.338 | 1.110 | 1.298 | 603 | 97 | 525 | 1.219 | 854 |
| Depreciation & amort. | -671 | -1.056 | -674 | -732 | -515 | -376 | -386 | -423 | -512 | -498 | -182 | -89 |
| EBIT | -1.176 | 872 | 3.030 | 3.551 | 2.823 | 734 | 912 | 180 | -415 | 27 | 1.037 | 765 |
| Net financials | -176 | -59 | -52 | 36 | 79 | -10 | -9 | -9 | -5 | 9 | 39 | -3 |
| Profit before tax | -1.352 | 813 | 2.978 | 3.587 | 2.903 | 724 | 903 | 171 | -420 | 36 | 1.076 | 762 |
| Tax | -352 | 178 | 752 | 796 | 644 | 160 | 200 | 41 | -92 | 10 | 310 | 169 |
| Net profit | -1.000 | 635 | 2.227 | 2.790 | 2.258 | 563 | 703 | 130 | -328 | 26 | 766 | 594 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.637 | 5.419 | 5.997 | 7.900 | 7.315 | 2.709 | 2.722 | 2.946 | 2.632 | 2.662 | 3.873 | 1.312 |
| Equity | -920 | -285 | 1.942 | 3.732 | 5.990 | 1.554 | 2.257 | 2.387 | 2.059 | 2.085 | 2.851 | 55 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 | 498 | 0 | 0 |
| Short-term debt | 6.557 | 5.704 | 4.055 | 4.124 | 1.208 | 981 | 244 | 398 | 0 | 79 | 962 | 1.144 |
| Total debt | 6.557 | 5.704 | 4.055 | 4.124 | 1.208 | 981 | 244 | 398 | 504 | 577 | 962 | 1.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2024 | — | — |
NA Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nikolaj Anker-Møller Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Robert Dawes | Management | 0 companies |
| Nikolaj Anker-Møller | Management | 0 companies |