| Revenue | DKK 3,1M | -7% |
| EBITDA | DKK -359K | -186% |
| Net profit | DKK -355K | -345% |
| Total assets | DKK 4,3M | -5% |
| Equity | DKK -66K | -123% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.190 | 3.934 | 3.182 | 3.270 | 3.056 |
| Staff expenses | -2.347 | -2.868 | -2.843 | -2.852 | -3.293 |
| EBITDA | 843 | 1.065 | 339 | 418 | -359 |
| Depreciation & amort. | -321 | -333 | -321 | -177 | -9 |
| EBIT | 522 | 733 | 18 | 241 | -367 |
| Net financials | -140 | -80 | -67 | -55 | -88 |
| Profit before tax | 382 | 653 | -49 | 186 | -455 |
| Tax | 84 | 143 | -8 | 41 | -100 |
| Net profit | 298 | 509 | -41 | 145 | -355 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.878 | 5.019 | 5.207 | 4.536 | 4.294 |
| Equity | -325 | 185 | 144 | 289 | -66 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.203 | 4.835 | 5.063 | 4.248 | 4.360 |
| Total debt | 5.203 | 4.835 | 5.063 | 4.248 | 4.360 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CM Management | Management | 2017 |
MJ Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Mosegaard Pedersen | Management | 0 companies |
| Mike Jensen | Management | 0 companies |