| Revenue | DKK 1M | +61% |
| EBITDA | DKK 727K | +22% |
| Net profit | DKK 444K | +90% |
| Total assets | DKK 15,3M | +2% |
| Equity | DKK 6,1M | +8% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -76 | -112 | 391 | 520 | 266 | 716 | 800 | 353 | 647 | 1.043 |
| Staff expenses | -0 | -15 | -15 | -332 | -70 | -65 | -121 | -66 | -48 | -51 | -316 |
| EBITDA | -41 | -92 | -275 | 59 | 449 | 4.995 | 2.345 | 734 | 305 | 596 | 727 |
| Depreciation & amort. | -0 | -5 | -84 | -90 | -109 | -14 | -17 | -18 | -50 | -100 | -0 |
| EBIT | -41 | -96 | -358 | -31 | 340 | 4.981 | 2.329 | 716 | 256 | 496 | 727 |
| Net financials | -70 | -69 | -187 | -207 | -147 | -158 | -148 | -44 | -118 | -195 | -157 |
| Profit before tax | -110 | -165 | -546 | -152 | 193 | 4.823 | 2.181 | 671 | 138 | 300 | 570 |
| Tax | -26 | -36 | -120 | 43 | 42 | 1.061 | 480 | 148 | 30 | 66 | 125 |
| Net profit | -84 | -129 | -426 | -195 | 150 | 3.762 | 1.701 | 524 | 107 | 234 | 444 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.260 | 4.215 | 6.067 | 6.147 | 6.655 | 11.803 | 13.486 | 15.409 | 15.086 | 15.002 | 15.337 |
| Equity | -34 | -163 | -589 | -784 | -634 | 3.128 | 4.829 | 5.353 | 5.460 | 5.694 | 6.138 |
| Long-term debt | 0 | 0 | 1.483 | 4.028 | 4.017 | 3.873 | 3.841 | 7.846 | 7.528 | 7.283 | 6.971 |
| Short-term debt | 3.295 | 4.354 | 5.128 | 2.837 | 3.230 | 3.657 | 3.237 | 583 | 476 | 417 | 615 |
| Total debt | 3.295 | 4.378 | 6.611 | 6.866 | 7.247 | 7.530 | 7.078 | 8.429 | 8.004 | 7.700 | 7.586 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CM HOLDING, KØBENHAVN ApS | Company | 25.0% | 90.0% | 2015 |
| Individual | 25.0% | 0.0% | 2015 | |
| Individual | 25.0% | 0.0% | 2015 | |
| Individual | 25.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|