| Revenue | DKK 331K | -33% |
| EBITDA | DKK 10K | +15% |
| Net profit | DKK 3K | +81% |
| Total assets | DKK 218K | -11% |
| Equity | DKK 57K | +6% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 639 | 401 | 371 | 1.104 | 394 | 235 | 486 | 456 | 494 | 331 |
| Staff expenses | -389 | -545 | -327 | -381 | -436 | -367 | -226 | -373 | -414 | -486 | -321 |
| EBITDA | 125 | -46 | -53 | -10 | 85 | 26 | 10 | 113 | 42 | 9 | 10 |
| Depreciation & amort. | -98 | -0 | -0 | -88 | -88 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27 | -46 | -53 | -98 | -3 | 26 | 10 | 113 | 42 | 9 | 10 |
| Net financials | -16 | 16 | -9 | -8 | -1 | -5 | -5 | -5 | -3 | -5 | -5 |
| Profit before tax | 10 | -31 | -62 | -106 | -4 | 21 | 4 | 109 | 38 | 3 | 5 |
| Tax | 12 | 6 | -0 | -69 | 12 | 12 | 1 | 24 | 9 | 1 | 2 |
| Net profit | -2 | -36 | -62 | -37 | -16 | 9 | 3 | 84 | 29 | 2 | 3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 560 | 317 | 270 | 233 | 239 | 157 | 152 | 325 | 301 | 245 | 218 |
| Equity | 78 | 80 | 80 | -57 | -73 | -64 | -62 | 23 | 52 | 54 | 57 |
| Long-term debt | 0 | 14 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 103 | 186 | 290 | 312 | 221 | 214 | 302 | 249 | 191 | 161 |
| Total debt | 476 | 118 | 205 | 290 | 312 | 221 | 214 | 302 | 249 | 191 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M-UNIVERSET ApS | Company | 100.0% | 100.0% | 2013 |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Ramsgaard | Management | 0 companies |