| Revenue | DKK 1,3M | +20% |
| EBITDA | DKK 172K | +450% |
| Net profit | DKK 41K | +146% |
| Total assets | DKK 328K | -51% |
| Equity | DKK -66K | +38% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | 878 | 1.590 | 1.856 | 1.826 | 956 | 952 | 1.050 | 1.070 | 1.289 |
| Staff expenses | -543 | -684 | -1.256 | -1.470 | -1.557 | -1.047 | -958 | -916 | -1.039 | -1.117 |
| EBITDA | 5 | 194 | 333 | 386 | 269 | -91 | -6 | 134 | 31 | 172 |
| Depreciation & amort. | -41 | -106 | -86 | -151 | -200 | -159 | -189 | -169 | -124 | -100 |
| EBIT | -36 | 88 | 247 | 235 | 70 | -250 | -195 | -35 | -93 | 72 |
| Net financials | -2 | -2 | -5 | -1 | -17 | -22 | -29 | -25 | -23 | -18 |
| Profit before tax | -22 | 85 | 242 | 234 | 53 | -272 | -224 | -60 | -116 | 53 |
| Tax | 8 | 20 | 54 | 51 | 13 | -60 | -49 | 65 | -25 | 12 |
| Net profit | -30 | 65 | 188 | 182 | 40 | -212 | -175 | -125 | -90 | 41 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 614 | 705 | 1.022 | 1.159 | 1.485 | 1.010 | 817 | 832 | 672 | 328 |
| Equity | 20 | 85 | 273 | 455 | 495 | 284 | 108 | -17 | -107 | -66 |
| Long-term debt | 0 | 0 | 0 | 0 | 174 | 139 | 0 | 0 | 2 | 33 |
| Short-term debt | 595 | 608 | 682 | 597 | 870 | 666 | 697 | 788 | 744 | 350 |
| Total debt | 595 | 608 | 682 | 597 | 870 | 666 | 697 | 788 | 746 | 383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2014 | — | — |
CM Management | Management | 2014 | — | — |
SL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CKM HOLDING AF 28.07.11 ApS | Company | 50.0% | 50.0% | 2021 |
MMD ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Munch-Andersen | Management | 0 companies |
| Claus Mortensen | Management | 0 companies |
| Stig Lommer Bagger | Management | 0 companies |