| Revenue | DKK -7,1M | -399% |
| EBITDA | DKK -7,2M | -833% |
| Net profit | DKK -6,5M | -257% |
| Total assets | DKK 50,2M | -14% |
| Equity | DKK 3,3M | -66% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 199 | 1.126 | 2.607 | -280 | -1.763 | -770 | 2.370 | -7.083 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.289 | -944 | -1.237 | -0 |
| EBITDA | 199 | 1.126 | 5.668 | -1.166 | -23.199 | -2.039 | 983 | -7.206 |
| Depreciation & amort. | -0 | -0 | 1.530 | -0 | -28 | -18.493 | -77 | -37 |
| EBIT | 199 | 1.126 | 4.138 | -1.166 | -23.227 | -20.532 | 906 | -7.244 |
| Net financials | -332 | -972 | -521 | 5.914 | 30.212 | 950 | -1.128 | 850 |
| Profit before tax | -133 | 154 | 3.617 | 5.424 | 8.146 | -19.527 | -222 | -6.393 |
| Tax | -29 | 34 | 799 | 1.457 | -1.113 | 863 | -4.352 | 110 |
| Net profit | -103 | 120 | 2.818 | 3.967 | 9.259 | -20.390 | 4.130 | -6.503 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 24.609 | 26.862 | 22.503 | 72.287 | 69.377 | 56.987 | 58.224 | 50.209 |
| Equity | -53 | 66 | 2.884 | 6.851 | 16.110 | -4.280 | 9.850 | 3.347 |
| Long-term debt | 9.520 | 9.520 | 6.160 | 8.208 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.143 | 17.276 | 13.459 | 57.228 | 53.266 | 61.267 | 48.374 | 46.862 |
| Total debt | 24.663 | 26.796 | 19.619 | 65.436 | 53.266 | 61.267 | 48.374 | 46.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2023 | — | — |
CR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CR Holding 2016 ApS | Company | 50.0% | 50.0% | 2016 |
MD HOLDING 2012 ApS | Company | 50.0% | 50.0% | 2020 |
F5 Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Emil Fast Dahlerup | Management | 0 companies |
| Casper Ravn-Sørensen | Management | 0 companies |