| Revenue | DKK 7,8M | +16% |
| EBITDA | DKK -2,5M | -358% |
| Net profit | DKK -5,9M | -270% |
| Total assets | DKK 31M | +4% |
| Equity | DKK 6,8M | +82% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.252 | 1.385 | 3.913 | 1.192 | 4.098 | 4.206 | 6.604 | 2.280 | 5.057 | 6.355 | 6.711 | 6.716 | 7.784 |
| Staff expenses | -4.512 | -7.399 | -4.845 | -3.914 | -3.066 | -2.731 | -3.188 | -5.425 | -3.972 | -4.866 | -5.673 | -5.491 | -10.267 |
| EBITDA | -1.260 | -6.014 | -932 | -2.722 | 1.032 | 1.475 | 3.416 | -4.707 | 1.083 | 1.462 | 597 | 961 | -2.483 |
| Depreciation & amort. | 228 | -418 | -570 | -776 | -779 | -668 | -729 | -2.166 | -695 | -865 | -1.756 | -2.375 | -2.778 |
| EBIT | -1.488 | -6.432 | -1.502 | -3.498 | 253 | 807 | 2.687 | -6.874 | 388 | 596 | -1.158 | -1.414 | -5.261 |
| Net financials | -585 | -604 | -611 | -169 | -451 | -540 | -592 | -522 | -381 | -775 | -1.064 | -1.297 | -1.831 |
| Profit before tax | -2.073 | -7.036 | -2.113 | -3.667 | -198 | 267 | 2.095 | -7.396 | 7 | -179 | -2.222 | -2.711 | -7.092 |
| Tax | -6 | -0 | -210 | -667 | -149 | -0 | -0 | -505 | -273 | -471 | -464 | -1.109 | -1.171 |
| Net profit | -2.066 | -7.036 | -1.903 | -3.000 | -49 | 267 | 2.095 | -6.891 | 280 | 292 | -1.758 | -1.602 | -5.921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.056 | 11.591 | 7.810 | 7.058 | 6.314 | 6.453 | 7.458 | 9.005 | 12.687 | 21.978 | 26.274 | 29.910 | 31.050 |
| Equity | 1.282 | 476 | -189 | 236 | 187 | 454 | 2.549 | 3.508 | 3.788 | 4.080 | 5.344 | 3.742 | 6.820 |
| Long-term debt | 1.021 | 203 | 203 | 2.500 | 2.197 | 2.308 | 1.625 | 700 | 4.218 | 7.203 | 8.539 | 8.608 | 3.040 |
| Short-term debt | 11.753 | 10.912 | 7.999 | 4.322 | 3.930 | 3.691 | 3.284 | 4.797 | 4.681 | 10.695 | 12.391 | 17.560 | 21.189 |
| Total debt | 11.753 | 11.115 | 8.202 | 6.822 | 6.127 | 5.999 | 4.909 | 5.497 | 8.898 | 17.898 | 20.930 | 26.168 | 24.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Founder | Founder | 2006 | — | — |
JM Management | Management | 2008 | — | — |
RM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AI3 Invest ApS | Company | 50.0% | 50.0% | 2024 |
WPC ApS | Company | 15.0% | 15.0% | 2024 |
FJ08 HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
Berendtsen Holding ApS | Company | 5.0% | 5.0% | 2025 |
BURRITO A/S | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 | |
LO INVEST HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 15.0% | 0.0% | 2015 | |
CONTENHA ApS | Company | 15.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Buch Lorentzen | Founder | 0 companies |
| Jacob Moesgaard | Management | 0 companies |
| Rune Malthe Berendtsen | Management | 0 companies |
| Kenneth Lyngby Dambo | Board of Directors | 0 companies |
| Peter Wedel Ranch Krarup | Chairman | 0 companies |
| Ruben Michael Funch Petersen | Board of Directors | 0 companies |
| Jimmy Maymann- Holler | Board of Directors | 0 companies |
| Jacob Wolff-Petersen | Chairman | 0 companies |
| Michael Ritto | Chairman | 0 companies |
| Almedin Cesko | Chairman | 0 companies |
| Wing Cheong Wong | Board of Directors | 0 companies |
| Frederik Sukstorf Jørgensen | Board of Directors | 0 companies |
| Lasse Holm | Board of Directors | 0 companies |