| Revenue | DKK 5,5M | -26% |
| EBITDA | DKK -936K | -172% |
| Net profit | DKK -1,6M | -314% |
| Total assets | DKK 3,2M | +5% |
| Equity | DKK -971K | -266% |
| Employees | 35 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 5.971 | 5.692 | 5.931 | 7.441 | 5.541 |
| Staff expenses | -5.546 | -5.530 | -5.606 | -6.145 | -6.477 |
| EBITDA | 425 | 162 | 325 | 1.297 | -936 |
| Depreciation & amort. | -532 | -490 | -551 | -501 | -577 |
| EBIT | -107 | -328 | -226 | 796 | -1.513 |
| Net financials | -56 | -82 | -91 | -61 | -42 |
| Profit before tax | -163 | -410 | -316 | 734 | -1.554 |
| Tax | -30 | -0 | -0 | 8 | -0 |
| Net profit | -132 | -410 | -316 | 727 | -1.554 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 3.672 | 3.424 | 3.252 | 3.064 | 3.219 |
| Equity | 133 | -277 | -593 | 583 | -971 |
| Long-term debt | 1.764 | 1.764 | 1.769 | 327 | 408 |
| Short-term debt | 1.776 | 1.937 | 2.076 | 2.154 | 3.782 |
| Total debt | 3.539 | 3.701 | 3.845 | 2.481 | 4.190 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
CL Management | Management | 2014 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2014 – 2016 | |
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 15–19.99% | 15–19.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Carlo Liberati | Management | 0 companies |
| Michael Harbo | Chairman | 0 companies |
| Morten Jørgensen | Chairman | 0 companies |