| Revenue | DKK 1,9M | -11% |
| EBITDA | DKK -381K | -173% |
| Net profit | DKK -384K | -208% |
| Total assets | DKK 3,4M | +13% |
| Equity | DKK 54K | -88% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 804 | 1.379 | 2.607 | 1.141 | 1.672 | 1.751 | 2.081 | 1.856 |
| Staff expenses | -482 | -1.553 | -2.464 | -1.279 | -1.215 | -1.679 | -1.526 | -1.631 |
| EBITDA | 321 | -174 | 143 | -138 | 458 | 138 | 525 | -381 |
| Depreciation & amort. | -0 | -4 | -25 | -25 | -38 | 33 | -28 | -0 |
| EBIT | 321 | -178 | 118 | -163 | 420 | 105 | 497 | -381 |
| Net financials | 0 | -8 | -1 | -18 | -58 | -80 | -79 | -3 |
| Profit before tax | 321 | -186 | 117 | -181 | 362 | 25 | 418 | -384 |
| Tax | 31 | 1 | 29 | -38 | 150 | 17 | 62 | -0 |
| Net profit | 290 | -188 | 87 | -143 | 212 | 8 | 356 | -384 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 594 | 1.052 | 748 | 714 | 1.404 | 2.154 | 2.998 | 3.401 |
| Equity | 341 | 117 | 204 | 61 | 273 | 81 | 438 | 54 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394 |
| Short-term debt | 253 | 935 | 540 | 653 | 1.131 | 2.073 | 2.560 | 2.692 |
| Total debt | 253 | 935 | 540 | 653 | 1.131 | 2.073 | 2.560 | 3.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2014 | — | — |
JS Management | Management | 2014 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMD International ApS | Company | 100.0% | 100.0% | 2014 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Milton Olsen | Management | 0 companies |
| Jakob Schumacher Sørensen | Management | 0 companies |
| Jesper Milton Wright | Chief Executive Officer | 0 companies |