| Revenue | DKK 3,4M | -12% |
| EBITDA | DKK -307K | -137% |
| Net profit | DKK -578K | -260% |
| Total assets | DKK 2,5M | -19% |
| Equity | DKK 104K | -89% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.632 | 4.564 | 3.217 | 3.184 | 2.582 | 3.017 | 3.760 | 2.561 | 3.868 | 3.414 |
| Staff expenses | -2.909 | -4.317 | -2.438 | -2.335 | -2.183 | -2.533 | -3.088 | -2.198 | -3.043 | -3.721 |
| EBITDA | 723 | 247 | 765 | 849 | 400 | 485 | 672 | 363 | 825 | -307 |
| Depreciation & amort. | -112 | -373 | -165 | -120 | -63 | -82 | -132 | -204 | -260 | -342 |
| EBIT | 611 | -126 | 599 | 728 | 337 | 403 | 540 | 160 | 566 | -649 |
| Net financials | -41 | -32 | -4 | -6 | -0 | -9 | -9 | -10 | -101 | -89 |
| Profit before tax | 570 | -158 | 595 | 722 | 336 | 394 | 531 | 149 | 465 | -738 |
| Tax | 136 | -41 | 131 | 160 | 74 | 88 | 118 | 35 | 104 | -160 |
| Net profit | 434 | -117 | 464 | 562 | 262 | 306 | 413 | 114 | 362 | -578 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.803 | 2.284 | 1.561 | 1.966 | 1.955 | 2.588 | 3.382 | 2.329 | 3.060 | 2.490 |
| Equity | 635 | 298 | 762 | 964 | 826 | 883 | 996 | 760 | 981 | 104 |
| Long-term debt | 175 | 177 | 7 | 0 | 76 | 223 | 524 | 372 | 583 | 328 |
| Short-term debt | 1.983 | 1.808 | 787 | 998 | 1.038 | 1.458 | 1.806 | 1.106 | 1.416 | 2.058 |
| Total debt | 2.158 | 1.985 | 794 | 998 | 1.115 | 1.681 | 2.330 | 1.478 | 1.998 | 2.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
CB Management | Management | 2019 | — | — |
ME Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMB Holding 2015 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Reimer Dahl | Management | 0 companies |
| Casper Bloch | Management | 0 companies |
| Malene Ekholm Bloch | Management | 0 companies |