| Revenue | DKK -6,2M | +5% |
| EBITDA | DKK -22,3M | -10% |
| Net profit | DKK -23,5M | -13% |
| Total assets | DKK 11,5M | +0% |
| Equity | DKK -6,2M | -170% |
| Employees | 28 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.148 | -3.419 | -1.986 | -3.790 | -4.779 | -2.677 | -2.883 | -4.909 | -5.898 | -6.175 |
| Staff expenses | -1.825 | -6.378 | -4.724 | -7.408 | -9.446 | -5.462 | -5.726 | -8.200 | -14.458 | -16.116 |
| EBITDA | -2.974 | -9.796 | -6.709 | -11.198 | -14.242 | -8.140 | -8.608 | -13.109 | -20.356 | -22.291 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.974 | -9.796 | -6.709 | -11.198 | -14.242 | -8.140 | -8.608 | -13.109 | -20.356 | -22.291 |
| Net financials | -1 | -20 | -37 | -26 | -17 | -136 | -728 | -528 | -947 | -1.476 |
| Profit before tax | -2.975 | -9.817 | -6.747 | -11.223 | -14.259 | -8.275 | -9.336 | -13.638 | -21.303 | -23.767 |
| Tax | -576 | -1.338 | -1.080 | -1.597 | -1.859 | -1.385 | -931 | -885 | -430 | -275 |
| Net profit | -2.399 | -8.479 | -5.667 | -9.626 | -12.401 | -6.890 | -8.405 | -12.753 | -20.873 | -23.492 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.617 | 5.557 | 6.664 | 11.083 | 5.103 | 9.470 | 12.575 | 12.506 | 11.560 | 11.503 |
| Equity | 1.854 | 1.829 | 4.854 | 8.640 | -3.760 | 520 | 2.545 | 1.010 | -2.290 | -6.187 |
| Long-term debt | 0 | 2.000 | 43 | 43 | 43 | 7.050 | 7.746 | 8.250 | 5.648 | 0 |
| Short-term debt | 764 | 1.728 | 1.767 | 2.400 | 8.821 | 1.900 | 2.284 | 3.246 | 8.201 | 17.691 |
| Total debt | 764 | 1.728 | 1.767 | 2.400 | 8.821 | 8.950 | 10.031 | 11.496 | 13.849 | 17.691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMMEKEN HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
RAGTAG ApS | Company | 10.0% | 10.0% | 2024 |
Miluda Invest A/S | Company | 10.0% | 10.0% | 2025 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2022 | |
NOSCA A/S | Company | 5.0% | 5.0% | 2025 |
Sagitta Ventures ApS | Company | 5.0% | 5.0% | 2023 |
Sagitta Investments ApS | Company | 5.0% | 5.0% | 2023 |
TULIP INVEST ApS | Company | 5.0% | 5.0% | 2017 |
WECO INTERNATIONAL A/S | Company | 5.0% | 5.0% | 2020 |
T4F Holding ApS | Company | 15.0% | 15.0% | 2017 |
GRUPPE HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 33.3% | 33.3% | 2015 | |
MOOL Invest ApS | Company | 5.0% | 5.0% | 2017 |
CLAUSEN ENGINEERING ApS | Company | 5.0% | 5.0% | 2022 |
FALS HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
Trinitas HHCAV ApS | Company | 5.0% | 5.0% | 2022 |
TOKARA Ventures ApS | Company | 5.0% | 5.0% | 2020 |
ASBP HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller-Holst | Management | 0 companies |
| Alen Cvisic | Board of Directors | 0 companies |
| Morten Ingemann Hvitved | Board of Directors | 0 companies |
| Hans Henrik Obel | Board of Directors | 0 companies |
| Patrck Wolfgang Diemer | Board of Directors | 0 companies |
| Thomas Bolvig Amorøe | Board of Directors | 0 companies |
| Arve Johan Andresen | Board of Directors | 0 companies |
| Maarten van Engeland | Chairman | 0 companies |
| Morten Rosenmejer | Chairman | 0 companies |
| Joris Bernardus Marie | Board of Directors | 0 companies |
| Nicolas Alexander Branas Michaelsen | Board of Directors | 0 companies |
| Tine Bruce Thygesen | Board of Directors | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Henrik Wilsbech Lottrup | Board of Directors | 0 companies |
| Thomas Fals | Board of Directors | 0 companies |
| Nicholas Michael Hammeken | Chairman | 0 companies |
| Paulus Henri Leo Kloppenborg | Board of Directors | 0 companies |
| Svend Kaare Jensen | Board of Directors | 0 companies |
| Ditlev Gustav Wedell-Wedellsborg | Board of Directors | 0 companies |