| Revenue | DKK 1,7M | -7% |
| EBITDA | DKK 1,8M | -17% |
| Net profit | DKK 146K | -97% |
| Total assets | DKK 42,8M | +0% |
| Equity | DKK 7,1M | +2% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 491 | 444 | 960 | 1.703 | 1.729 | 1.869 | 1.664 | 1.860 | 1.733 |
| Staff expenses | -0 | -0 | -0 | -0 | -1 | -2 | -2 | -2 | -2 | -3 |
| EBITDA | 26 | 491 | 444 | 960 | 1.702 | 1.283 | 2.434 | 1.356 | 2.128 | 1.767 |
| Depreciation & amort. | -0 | -0 | -29 | -46 | -46 | -46 | -7 | -4 | -0 | -0 |
| EBIT | 26 | 491 | 414 | 913 | 1.656 | 1.237 | 2.427 | 1.352 | 2.128 | 1.767 |
| Net financials | -62 | -195 | -224 | -280 | -1.093 | -740 | -1.980 | -1.115 | 3.760 | -1.498 |
| Profit before tax | -36 | 296 | 190 | 633 | 563 | 497 | 447 | 237 | 5.887 | 232 |
| Tax | 14 | 65 | -42 | -111 | 218 | 193 | 136 | 98 | 1.190 | 86 |
| Net profit | -51 | 231 | 232 | 744 | 345 | 304 | 312 | 139 | 4.697 | 146 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.407 | 13.187 | 31.122 | 42.111 | 43.004 | 42.892 | 42.810 | 42.827 | 42.845 | 42.818 |
| Equity | -1 | 230 | 462 | 1.206 | 1.551 | 1.855 | 2.166 | 2.306 | 7.003 | 7.149 |
| Long-term debt | 0 | 5.964 | 5.964 | 40.735 | 24.684 | 39.718 | 39.229 | 38.910 | 33.414 | 33.537 |
| Short-term debt | 8.407 | 6.993 | 24.696 | 170 | 16.769 | 1.319 | 1.379 | 1.584 | 2.429 | 2.107 |
| Total debt | 8.407 | 12.956 | 30.660 | 40.905 | 41.453 | 41.037 | 40.608 | 40.494 | 35.842 | 35.644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARMSE INVEST ApS | Company | 50.0% | 50.0% | 2015 |
CLJO HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Mosbæk Johannessen | Management | 0 companies |
| Svend Erik Kristensen | Chairman | 0 companies |