| Revenue | DKK 4,8M | -2% |
| EBITDA | DKK 982K | -27% |
| Net profit | DKK 398K | -44% |
| Total assets | DKK 6,1M | +10% |
| Equity | DKK 2M | -5% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.886 | 11.695 | 10.067 | 8.499 | 8.525 | 8.478 | 14.455 | 5.726 | 4.978 | 4.317 | 6.212 | 4.885 | 4.784 |
| Staff expenses | -11.532 | -11.879 | -10.789 | -8.239 | -7.707 | -7.007 | -6.139 | -5.365 | -4.237 | -4.193 | -3.167 | -3.532 | -3.802 |
| EBITDA | -1.646 | -184 | -722 | 260 | 815 | 1.472 | 8.316 | 361 | 740 | 123 | 3.045 | 1.354 | 982 |
| Depreciation & amort. | 45 | 23 | 37 | 115 | 120 | -119 | -156 | -352 | -439 | -494 | -592 | -496 | -477 |
| EBIT | -1.691 | -207 | -759 | 146 | 695 | 1.353 | 8.160 | 10 | 302 | -371 | 2.452 | 857 | 505 |
| Net financials | 1.495 | 1.691 | 868 | 511 | 1.798 | -1.352 | -451 | -264 | -182 | -153 | -103 | 62 | 21 |
| Profit before tax | -196 | 1.483 | 109 | 657 | 2.493 | 1 | 7.709 | -255 | 120 | -524 | 2.350 | 919 | 525 |
| Tax | -417 | -84 | -232 | -23 | 115 | 261 | 31 | -32 | 50 | -113 | 362 | 206 | 127 |
| Net profit | 221 | 1.567 | 342 | 680 | 2.378 | -260 | 7.678 | -222 | 71 | -411 | 1.987 | 713 | 398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.488 | 11.267 | 13.787 | 13.713 | 14.101 | 11.072 | 8.750 | 7.752 | 7.582 | 7.493 | 5.257 | 5.544 | 6.098 |
| Equity | 4.664 | 2.117 | 2.190 | 2.450 | 4.679 | 2.040 | 536 | 314 | 385 | -26 | 2.592 | 2.103 | 2.001 |
| Long-term debt | 0 | 0 | 4.032 | 3.797 | 3.659 | 3.600 | 3.457 | 3.486 | 3.555 | 3.407 | 379 | 405 | 417 |
| Short-term debt | 8.825 | 9.149 | 7.564 | 7.466 | 5.761 | 5.431 | 4.650 | 3.752 | 3.357 | 3.940 | 2.047 | 2.739 | 3.374 |
| Total debt | 8.825 | 9.149 | 11.597 | 11.263 | 9.419 | 9.031 | 8.107 | 7.238 | 6.912 | 7.347 | 2.426 | 3.144 | 3.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2018 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AM Management | Management | 2010 | — | — |
LS Founder | Founder | 2003 | — | — |
KJ Management | Management | 2013 | — | — |
DP Management | Management | 2016 | — | — |
JS | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAPANA HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2015 | |
OHLSTENIUS HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
FORCE CONSULT ApS | Company | 15.0% | 15.0% | 2015 |
CAPANA ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Ohlstenius | Management | 0 companies |
| Anders Krarup Frost | Chief Executive Officer | 0 companies |
| Anna Maria Sundlöf | Management | 0 companies |
| Lars Salling | Founder | 0 companies |
| Karl Johan Olstenius | Management | 0 companies |
| David Patrik Simson | Management | 0 companies |
| Jann Søndergaard Mikkelsen | Audit | 0 companies |
| Mikael Blomström | Board of Directors | 0 companies |
| Henning Lagerbielke | Board of Directors | 0 companies |
| Niels Erik Krogh Olsen | Board of Directors | 0 companies |
| Fredrik Cronqvist | Board of Directors | 0 companies |