| Revenue | DKK 1M | -28% |
| EBITDA | DKK 203K | -72% |
| Net profit | DKK 198K | -73% |
| Total assets | DKK 3,4M | +4% |
| Equity | DKK 273K | +262% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.134 | 1.023 | 1.560 | 1.300 | 834 | 1.419 | 1.024 |
| Staff expenses | -969 | -1.245 | -1.124 | -1.200 | -1.482 | -692 | -820 |
| EBITDA | 165 | -222 | 436 | 100 | -648 | 728 | 203 |
| Depreciation & amort. | -173 | -173 | -173 | -173 | -173 | -0 | -0 |
| EBIT | -8 | -395 | 263 | -73 | -821 | 728 | 203 |
| Net financials | -11 | -12 | -13 | -14 | -38 | -4 | -5 |
| Profit before tax | -18 | -407 | 250 | -87 | -860 | 724 | 198 |
| Tax | 22 | -21 | 25 | 0 | -0 | -0 | -0 |
| Net profit | -40 | -386 | 225 | -87 | -860 | 724 | 198 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.862 | 2.405 | 1.920 | 1.788 | 2.123 | 3.289 | 3.407 |
| Equity | 460 | 74 | 299 | 212 | -648 | 76 | 273 |
| Long-term debt | 0 | 0 | 0 | 0 | 104 | 0 | 0 |
| Short-term debt | 2.402 | 2.331 | 1.621 | 1.577 | 2.667 | 3.213 | 3.134 |
| Total debt | 2.402 | 2.331 | 1.621 | 1.577 | 2.771 | 3.213 | 3.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RETAIL SCANDINAVIA II A/S | Company | 100.0% | 100.0% | 2019 |
CMI HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Erhard Madsen | Management | 0 companies |
| Michael Larsen | Chairman | 0 companies |
| Sascha Schneider | Board of Directors | 0 companies |
| Thomas Mardahl Petersen | Chairman | 0 companies |
| Magnus Åberg | Board of Directors | 0 companies |
| Thomas Plesner Cornelius | Board of Directors | 0 companies |