| Revenue | DKK 116K | -519% |
| EBITDA | DKK -1,1M | +15% |
| Net profit | DKK 1M | -30% |
| Total assets | DKK 5,2M | -4% |
| Equity | DKK 4,7M | -8% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | 83 | -92 | 455 | 523 | 711 | -455 | -393 | -28 | 116 |
| Staff expenses | -82 | -209 | -233 | -179 | -270 | -1.280 | -3.355 | -2.919 | -1.214 | -1.172 |
| EBITDA | -192 | -125 | -325 | 276 | 253 | -569 | -3.809 | -3.312 | -1.242 | -1.056 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -192 | -125 | -325 | 276 | 253 | -569 | -3.809 | -3.312 | -1.242 | -1.056 |
| Net financials | 0 | 0 | -134 | 813 | -360 | 12.060 | 1.252 | 1.696 | 2.120 | 1.622 |
| Profit before tax | -192 | -125 | -459 | 1.089 | -107 | 11.491 | -2.557 | -1.616 | 878 | 566 |
| Tax | -0 | -0 | -0 | -99 | 64 | -83 | -431 | -502 | -600 | -464 |
| Net profit | -192 | -125 | -459 | 1.188 | -171 | 11.575 | -2.126 | -1.114 | 1.478 | 1.030 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609 | 495 | 1.032 | 2.190 | 2.116 | 17.028 | 9.806 | 5.026 | 5.434 | 5.190 |
| Equity | 558 | 433 | 981 | 2.169 | 1.998 | 13.573 | 7.097 | 4.791 | 5.077 | 4.693 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 62 | 51 | 21 | 117 | 3.455 | 2.709 | 236 | 358 | 497 |
| Total debt | 51 | 62 | 51 | 21 | 117 | 3.455 | 2.709 | 236 | 358 | 497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIONIA CAPITAL ApS | Company | 33.3% | 33.3% | 2025 |
STEENSBORG HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
Othania Capital A/S | Company | 10.0% | 10.0% | 2022 |
REM Invest ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Mørup-Larsen | Chief Executive Officer | 0 companies |
| Lene Dahl Hansen | Board of Directors | 0 companies |
| Vincent Dilling-Larsen | Chairman | 0 companies |
| Anna-Elise Synne Bækkelund | Board of Directors | 0 companies |
| Marianne Steen Larsen | Board of Directors | 0 companies |
| Knud Bent Steen Larsen | Chairman | 0 companies |