| Revenue | DKK 15,6M | -13% |
| EBITDA | DKK 6,9M | -28% |
| Net profit | DKK 5,3M | -30% |
| Total assets | DKK 8,3M | -44% |
| Equity | DKK 5,6M | -28% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.666 | 7.136 | 3.949 | 4.871 | 6.310 | 5.567 | 5.635 | 9.696 | 10.382 | 17.881 | 15.579 |
| Staff expenses | -2.290 | -4.364 | -2.740 | -3.066 | -4.212 | -4.189 | -3.900 | -4.446 | -4.999 | -8.300 | -8.630 |
| EBITDA | 2.364 | 2.772 | 1.209 | 1.805 | 2.098 | 1.378 | 1.735 | 5.250 | 5.384 | 9.624 | 6.949 |
| Depreciation & amort. | -36 | -92 | -90 | -90 | -88 | -98 | -54 | -33 | -42 | 22 | -122 |
| EBIT | 2.327 | 2.680 | 1.119 | 1.715 | 2.011 | 1.281 | 1.681 | 5.217 | 5.342 | 9.602 | 6.827 |
| Net financials | -3 | -55 | -7 | -23 | -8 | -7 | -15 | -26 | -41 | -0 | -11 |
| Profit before tax | 2.325 | 2.625 | 1.112 | 1.692 | 2.003 | 1.274 | 1.666 | 5.191 | 5.301 | 9.602 | 6.816 |
| Tax | 582 | 646 | 245 | 377 | 438 | 188 | 368 | 1.189 | 1.176 | 2.100 | 1.532 |
| Net profit | 1.742 | 1.980 | 867 | 1.315 | 1.565 | 1.086 | 1.298 | 4.002 | 4.125 | 7.502 | 5.284 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.668 | 6.997 | 2.924 | 2.818 | 2.920 | 2.340 | 3.418 | 7.788 | 9.214 | 14.801 | 8.279 |
| Equity | 1.902 | 2.182 | 1.049 | 1.514 | 1.779 | 1.366 | 1.664 | 4.165 | 4.291 | 7.793 | 5.577 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.414 | 4.798 | 1.863 | 1.297 | 1.129 | 974 | 1.750 | 3.622 | 4.923 | 7.009 | 2.702 |
| Total debt | 1.414 | 4.798 | 1.863 | 1.297 | 1.129 | 974 | 1.750 | 3.622 | 4.923 | 7.009 | 2.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUSUMECI ApS | Company | 50.0% | 50.0% | 2014 |
MORTENSEN 2014 ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Møllesøe | Management | 0 companies |