| Revenue | DKK 26,1M | -4% |
| EBITDA | DKK 11,6M | -8% |
| Net profit | DKK 8,1M | -13% |
| Total assets | DKK 82,9M | +4% |
| Equity | DKK 29,4M | +38% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.026 | 60.223 | 79.075 | 71.163 | 50.128 | 34.479 | 13.109 | 13.795 | 16.780 | 22.638 | 27.088 | 26.107 |
| Staff expenses | -1.844 | -1.962 | -2.601 | -2.758 | -2.772 | -265 | -10.701 | -10.138 | -11.372 | -13.810 | -14.534 | -14.537 |
| EBITDA | -3.602 | -1.526 | 3.260 | 1.203 | -6.821 | -3.916 | 2.408 | 3.657 | 5.407 | 8.828 | 12.555 | 11.570 |
| Depreciation & amort. | -1.393 | -1.191 | -805 | -837 | -1.083 | -1.407 | -3.229 | -1.243 | -1.207 | -1.267 | -1.478 | -1.990 |
| EBIT | -4.994 | -2.717 | 2.455 | 366 | -7.904 | -5.322 | -821 | 2.414 | 4.200 | 7.560 | 11.076 | 9.580 |
| Net financials | 64 | -68 | 395 | -107 | -63 | -38 | 1 | 165 | 166 | 128 | 853 | 806 |
| Profit before tax | -4.930 | -2.785 | 2.850 | 258 | -7.967 | -5.361 | -820 | 2.579 | 4.366 | 7.689 | 11.930 | 10.386 |
| Tax | -678 | 2.035 | 594 | 98 | 1.835 | 58 | -0 | -0 | -0 | -3.555 | 2.630 | 2.295 |
| Net profit | -4.253 | -4.820 | 2.255 | 161 | -9.802 | -5.418 | -820 | 2.579 | 4.366 | 11.243 | 9.300 | 8.091 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.366 | 42.080 | 46.633 | 35.234 | 23.503 | 23.818 | 59.830 | 42.710 | 44.661 | 61.126 | 79.934 | 82.902 |
| Equity | 2.246 | -2.574 | -319 | -158 | 40 | -5.378 | -6.198 | -3.619 | 747 | 11.991 | 21.291 | 29.382 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.319 | 680 | 332 | 763 | 407 | 501 |
| Short-term debt | 38.120 | 44.654 | 46.951 | 35.392 | 23.463 | 29.196 | 62.709 | 45.648 | 43.581 | 48.372 | 58.236 | 53.019 |
| Total debt | 38.120 | 44.654 | 46.951 | 35.392 | 23.463 | 29.196 | 66.028 | 46.329 | 43.913 | 49.135 | 58.643 | 53.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2009 | — | — |
TS Founder | Founder | 1995 | — | — |
JG Management | Management | 2002 | — | — |
HS Founder | Founder | 1995 | — | — |
AM Founder | Founder | 1995 | — | — |
JH Management | Management | 2017 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Aage Egeberg | Management | 0 companies |
| Thorkil Sten Hansen | Founder | 0 companies |
| Jacob Gade Lorentzen | Management | 0 companies |
| Henrik Scharling | Founder | 0 companies |
| Annette Margrethe Pedersen | Founder | 0 companies |
| Jakob Høholdt | Management | 0 companies |
| Jacob Brøndum Kronborg | Chief Executive Officer | 0 companies |
| Linda Alexandra Höljö | Board of Directors | 0 companies |
| Carl Anders Henrik Holm | Chairman | 0 companies |
| Carl Albin Magnus Lönn | Chairman | 0 companies |
| Johan Henrik Wahl | Chairman | 0 companies |
| Jan Anders Jonas Persson | Board of Directors | 0 companies |
| Noora Chandrika Jayasekara | Board of Directors | 0 companies |
| Olof Emanuel Sand | Chairman | 0 companies |
| Åsa Ulrika Regen Jansson | Board of Directors | 0 companies |
| Helge Martin Ödman | Chairman | 0 companies |
| Birgit Marita Flodström Hellesten | Board of Directors | 0 companies |
| Bo Alvar Johnsson | Board of Directors | 0 companies |
| Per Torsten Ulf Zetterberg | Chairman | 0 companies |
| Per Arne Lundberg | Chairman | 0 companies |
| Johan Jonas Fredrik Hasselberg | Chairman | 0 companies |
| Marit Ingeborg Fagervold | Chairman | 0 companies |
| Catarina Annsofie Rosenqvist | Chairman | 0 companies |
| Eirik Pedersen | Chairman | 0 companies |