| Revenue | DKK 10,7M | -7% |
| EBITDA | DKK 8M | -4% |
| Net profit | DKK 1,7M | +480% |
| Total assets | DKK 99,8M | +2% |
| Equity | DKK 12,9M | +557% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.233 | 3.179 | 1.555 | 1.436 | 905 | 3.621 | 2.044 | 2.423 | 3.923 | 991 | -1.511 | 11.517 | 10.718 |
| Staff expenses | -1.986 | -1.837 | -1.590 | -1.894 | -4.027 | -2.721 | -2.679 | -2.347 | -2.117 | -2.605 | -3.264 | -3.212 | -2.746 |
| EBITDA | 1.247 | 1.342 | -35 | -459 | -3.122 | 900 | -635 | 76 | 1.807 | -1.615 | -4.775 | 8.305 | 7.973 |
| Depreciation & amort. | 59 | -145 | -136 | -17 | -343 | -17 | -1 | -0 | -0 | -0 | -1.376 | -0 | -0 |
| EBIT | 1.188 | 1.197 | -170 | -476 | -3.465 | 882 | -636 | 76 | 1.807 | -1.615 | -6.152 | 8.305 | 7.973 |
| Net financials | 1 | -0 | -0 | -1 | -49 | -31 | -15 | -81 | -539 | -982 | -3.633 | -7.279 | -2.110 |
| Profit before tax | 1.189 | 1.197 | -100 | -259 | -3.514 | 851 | -651 | -6 | 1.268 | -2.596 | -9.785 | 1.026 | 5.862 |
| Tax | 311 | 310 | 35 | 108 | 83 | -738 | 598 | -125 | 279 | -509 | -1.709 | 737 | 4.181 |
| Net profit | 877 | 887 | -135 | -368 | -3.596 | 1.589 | -1.248 | 119 | 989 | -2.087 | -8.076 | 290 | 1.681 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.406 | 3.222 | 1.264 | 1.252 | 9.047 | 8.735 | 29.986 | 32.374 | 62.638 | 87.275 | 161.660 | 98.040 | 99.846 |
| Equity | 512 | 513 | 498 | 130 | 5.610 | 7.199 | 5.950 | 6.070 | 7.058 | 4.971 | -3.104 | -2.815 | 12.866 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 249 | 179 | 34.143 | 179 | 179 |
| Short-term debt | 3.871 | 2.693 | 766 | 1.121 | 3.437 | 1.536 | 19.048 | 26.229 | 55.330 | 82.124 | 130.621 | 100.675 | 86.800 |
| Total debt | 3.871 | 2.693 | 766 | 1.121 | 3.437 | 1.536 | 19.048 | 26.304 | 55.580 | 82.303 | 164.764 | 100.855 | 86.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Management | Management | 2016 | — | — |
CC Management | Management | 1999 | — | — |
MM Management | Management | 2024 | — | — |
EA Founder | Founder | 1999 | — | — |
TG Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
CAC HOLDING AALBORG ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Terence Patrick Cogan | Management | 0 companies |
| Carsten Clemmensen | Management | 0 companies |
| Morten Midtbø-Nilsen | Management | 0 companies |
| ENERGIPARTNER AS | Founder | 0 companies |
| Therese Gjerde | Management | 0 companies |
| Michael Joseph Crosby | Board of Directors | 0 companies |
| Paul Thomas Vian | Chairman | 0 companies |
| Peggy Joann Meyer | Chairman | 0 companies |
| Jostein Bondevik | Chairman | 0 companies |
| Laurits Toft | Chairman | 0 companies |
| Maria Charash Koundina | Chairman | 0 companies |
| Christopher John White | Chairman | 0 companies |
| Arne Gerhardsen | Board of Directors | 0 companies |
| Steinar Vikingstad | Board of Directors | 0 companies |
| Hilde Rørvik | Board of Directors | 0 companies |
| Jytte Clemmensen | Board of Directors | 0 companies |
| Torben Synnest | Board of Directors | 0 companies |
| Petter Torp | Board of Directors | 0 companies |
| Kolbjørn Nordgård Hembre | Board of Directors | 0 companies |
| Frank Jarle Berg | Board of Directors | 0 companies |
| Ruth Giansante García | Chairman | 0 companies |
| Christian Herchenrøder Johansen | Chairman | 0 companies |
| Jonathan Robert Cole | Board of Directors | 0 companies |
| Richard Donald McMichael | Board of Directors | 0 companies |
| Jørgen Jakobsen | Board of Directors | 0 companies |
| Stephen Paul Mortimer | Board of Directors | 0 companies |
| Erik Sæther | Chairman | 0 companies |