| Revenue | DKK 560K | +10% |
| EBITDA | DKK 155K | +42% |
| Net profit | DKK 216K | +154% |
| Total assets | DKK 256K | -64% |
| Equity | DKK -635K | +25% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 210 | 629 | 714 | 743 | 559 | 175 | 294 | 234 | 510 | 560 |
| Staff expenses | -231 | -277 | -306 | -462 | -493 | -455 | -303 | -316 | -401 | -405 |
| EBITDA | -21 | 353 | 409 | 281 | 66 | -280 | -9 | -82 | 109 | 155 |
| Depreciation & amort. | 89 | -110 | -113 | -113 | -113 | -24 | -2 | -0 | -0 | -1 |
| EBIT | -110 | 242 | 296 | 168 | -47 | -304 | -12 | -82 | 109 | 153 |
| Net financials | -379 | -303 | -220 | -55 | -17 | -26 | -21 | -27 | -24 | -16 |
| Profit before tax | -489 | -61 | 76 | 113 | -64 | -330 | -32 | -108 | 85 | 138 |
| Tax | -32 | 36 | 52 | 26 | -14 | -31 | -2 | 56 | -0 | -78 |
| Net profit | -457 | -97 | 23 | 88 | -50 | -299 | -30 | -165 | 85 | 216 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.503 | 1.229 | 998 | 904 | 859 | 892 | 933 | 902 | 715 | 256 |
| Equity | -407 | -504 | -480 | -393 | -442 | -741 | -771 | -936 | -851 | -635 |
| Long-term debt | 10 | 587 | 388 | 4 | 0 | 4 | 150 | 150 | 0 | 0 |
| Short-term debt | 1.853 | 1.078 | 1.038 | 1.215 | 1.262 | 1.630 | 1.555 | 1.688 | 1.566 | 891 |
| Total debt | 1.863 | 1.666 | 1.426 | 1.219 | 1.262 | 1.634 | 1.705 | 1.838 | 1.566 | 891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGstar Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Maggie Dahl | Management | 0 companies |