| Revenue | DKK 2,6M | +45% |
| EBITDA | DKK -379K | +46% |
| Net profit | DKK -379K | +45% |
| Total assets | DKK 1M | +31% |
| Equity | DKK 1M | +32% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 345 | 345 | 260 | 361 | 262 | 624 | 774 | 544 | 588 | 1.806 | 2.615 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -210 | -0 | -0 |
| EBITDA | -201 | -25 | 43 | 85 | 70 | -133 | -165 | 544 | 378 | -697 | -379 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -201 | -25 | 43 | 73 | 62 | -133 | -165 | 544 | 378 | -697 | -379 |
| Net financials | -21 | -34 | -34 | -29 | -33 | 0 | 0 | -3 | -4 | -4 | 0 |
| Profit before tax | -222 | -59 | 9 | 44 | 29 | -133 | -165 | 541 | 383 | -693 | -379 |
| Tax | -0 | -0 | 2 | 10 | 6 | -0 | -0 | 10 | -0 | -0 | -0 |
| Net profit | -222 | -59 | 7 | 34 | 22 | -133 | -165 | 532 | 383 | -693 | -379 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 101 | 476 | 794 | 776 | 963 | 520 | 1.309 | 549 | 778 | 1.017 |
| Equity | -142 | 21 | 90 | 80 | 80 | 80 | 80 | 533 | 458 | 773 | 1.017 |
| Long-term debt | 343 | 59 | 72 | 597 | 673 | 343 | 0 | 66 | 0 | 0 | 0 |
| Short-term debt | 25 | 21 | 314 | 118 | 23 | 539 | 440 | 709 | 91 | 5 | 0 |
| Total debt | 368 | 80 | 386 | 714 | 696 | 883 | 440 | 775 | 91 | 5 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Martin Borcher | Founder | 0 companies |