| Revenue | DKK 3,8M | +12% |
| EBITDA | DKK 803K | +124% |
| Net profit | DKK 545K | +99% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 2,4M | +14% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 875 | -1.158 | 977 | 922 | 1.201 | 1.356 | 1.246 | 1.248 | 1.529 | 2.552 | 2.583 | 3.831 | 3.419 | 3.829 |
| Staff expenses | -845 | -954 | -815 | -720 | -973 | -974 | -1.119 | -1.323 | -1.503 | -1.556 | -1.964 | -2.659 | -3.060 | -3.026 |
| EBITDA | 30 | -52 | 163 | 202 | 228 | 382 | 127 | -75 | 27 | 996 | 619 | 1.173 | 359 | 803 |
| Depreciation & amort. | -104 | -76 | -88 | -92 | -92 | -19 | -46 | -32 | -31 | -67 | -47 | -51 | -48 | -28 |
| EBIT | -74 | -128 | 75 | 111 | 137 | 362 | 81 | -108 | -5 | 929 | 573 | 1.122 | 311 | 775 |
| Net financials | -27 | -26 | -23 | -15 | -53 | -10 | -1 | 1 | 1 | 32 | -11 | -35 | -15 | -102 |
| Profit before tax | -101 | -102 | 52 | 95 | 84 | 353 | 80 | -107 | -4 | 961 | 562 | 1.087 | 296 | 723 |
| Tax | -25 | -0 | 13 | 19 | 28 | 57 | 29 | -26 | 13 | 204 | 124 | 242 | 22 | 178 |
| Net profit | -76 | -77 | 38 | 76 | 56 | 296 | 51 | -81 | -16 | 757 | 438 | 845 | 274 | 545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 678 | 959 | 765 | 1.674 | 842 | 1.388 | 1.488 | 1.600 | 1.708 | 2.547 | 2.801 | 3.625 | 3.509 | 3.807 |
| Equity | 34 | 111 | 149 | 226 | 282 | 578 | 629 | 548 | 532 | 939 | 1.191 | 1.850 | 2.124 | 2.425 |
| Long-term debt | 300 | -363 | 266 | 174 | 11 | 46 | 25 | 1 | 3 | 0 | 0 | 0 | 12 | 14 |
| Short-term debt | 388 | -511 | 349 | 1.274 | 548 | 765 | 834 | 1.052 | 1.177 | 1.604 | 1.600 | 1.762 | 1.373 | 1.367 |
| Total debt | 688 | -874 | 616 | 1.448 | 560 | 811 | 859 | 1.052 | 1.177 | 1.604 | 1.600 | 1.762 | 1.373 | 1.367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2005 | — | — |
SR Founder | Founder | 2005 | — | — |
TL Founder | Founder | 2005 | — | — |
OS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dry Ice Holding ApS | Company | 50.0% | 50.0% | 2022 |
DRY ICE TECHNOLOGY ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Frode Olsen | Management | 0 companies |
| Strand Rederi AS | Founder | 0 companies |
| Tommy Lorentzen | Founder | 0 companies |
| Oddbjørn Sønstabø | Management | 0 companies |
| Gunnar Strand | Chairman | 0 companies |
| Steinar Strand | Board of Directors | 0 companies |