| Revenue | DKK 4,5M | +57% |
| EBITDA | DKK 643K | +55% |
| Net profit | DKK 339K | +45% |
| Total assets | DKK 1,7M | +35% |
| Equity | DKK 492K | +221% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 923 | 1.229 | 1.897 | 1.861 | 1.694 | 1.179 | 2.870 | 4.518 |
| Staff expenses | -760 | -939 | -1.564 | -1.682 | -1.644 | -1.555 | -2.455 | -3.875 |
| EBITDA | 164 | 290 | 333 | 179 | 50 | -376 | 415 | 643 |
| Depreciation & amort. | -92 | -92 | -98 | -109 | -107 | -98 | -81 | -174 |
| EBIT | 71 | 198 | 235 | 70 | -57 | -474 | 334 | 469 |
| Net financials | -53 | -43 | -44 | -48 | -38 | -33 | -42 | -34 |
| Profit before tax | 18 | 155 | 191 | 22 | -95 | -507 | 292 | 435 |
| Tax | 10 | 35 | 42 | 5 | -21 | -105 | 58 | 96 |
| Net profit | 8 | 121 | 149 | 17 | -74 | -402 | 234 | 339 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.180 | 1.325 | 1.627 | 1.712 | 1.392 | 781 | 1.292 | 1.749 |
| Equity | 108 | 229 | 378 | 395 | 321 | -81 | 153 | 492 |
| Long-term debt | 850 | 772 | 806 | 643 | 569 | 472 | 276 | 200 |
| Short-term debt | 134 | 239 | 364 | 606 | 456 | 352 | 837 | 1.000 |
| Total debt | 984 | 1.012 | 1.169 | 1.250 | 1.024 | 824 | 1.113 | 1.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMK CONSULT ApS | Company | 100.0% | 100.0% | 2024 |
BioXpedia A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Leander Buus | Management | 0 companies |
| Nicolai Enevold Hansen | Chairman | 0 companies |
| Agnete Lystlund Vestergaard | Board of Directors | 0 companies |
| Mogens Kruhøffer | Chairman | 0 companies |