| Revenue | DKK -259K | -177% |
| EBITDA | DKK -259K | -197% |
| Net profit | DKK -266K | +71% |
| Total assets | DKK 2,6M | +131% |
| Equity | DKK 444K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.116 | 1.440 | 1.482 | 1.213 | 924 | 862 | 731 | 1.049 | 671 | 821 | -483 | 336 | -259 |
| Staff expenses | -1.784 | -1.089 | -1.147 | -1.299 | -761 | -815 | -843 | -730 | -799 | -922 | -713 | -69 | -0 |
| EBITDA | 332 | 448 | 474 | -86 | 163 | 47 | -112 | 319 | -128 | 0 | -1.196 | 267 | -259 |
| Depreciation & amort. | 93 | -589 | -612 | -602 | -103 | -40 | -44 | -54 | -73 | -88 | -105 | -105 | -100 |
| EBIT | 239 | -141 | -139 | -688 | 60 | 8 | -156 | 265 | -201 | -88 | -1.300 | 163 | -359 |
| Net financials | -71 | -52 | -46 | -48 | -110 | -102 | -67 | -51 | -46 | -604 | -434 | -1.021 | 48 |
| Profit before tax | 168 | -193 | -184 | -736 | 204 | -94 | -183 | 214 | -246 | -692 | -1.734 | -859 | -310 |
| Tax | 52 | 48 | 69 | 231 | 127 | -0 | 20 | -0 | -0 | -47 | -0 | 49 | -44 |
| Net profit | 116 | -241 | -254 | -967 | 77 | -94 | -203 | 214 | -246 | -644 | -1.734 | -908 | -266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.487 | 1.660 | 1.483 | 437 | 910 | 983 | 654 | 660 | 782 | 942 | 433 | 1.125 | 2.596 |
| Equity | 1.031 | 790 | 536 | -431 | -354 | -349 | -552 | -337 | -584 | -329 | -2.063 | 710 | 444 |
| Long-term debt | 200 | 50 | 150 | 75 | 0 | 0 | 0 | 0 | 0 | 337 | 42 | 42 | 0 |
| Short-term debt | 1.256 | 820 | 797 | 793 | 1.264 | 1.332 | 1.206 | 997 | 1.366 | 934 | 2.454 | 373 | 2.152 |
| Total debt | 1.456 | 870 | 947 | 868 | 1.264 | 1.332 | 1.206 | 997 | 1.366 | 1.271 | 2.495 | 415 | 2.152 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Redcape Innovation ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 20.0% | 20.0% | 2023 | |
Redcape Holding ApS | Company | 5.0% | 5.0% | 2023 |
Mersebak77 Holding ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 5.0% | 5.0% | 2015 | |
COHEBO HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 | |
SCSK 5697 ApS | Company | 5.0% | 5.0% | 2013 |
2P INVESTERINGSSELSKAB ApS | Company | 10.0% | 10.0% | 2013 |
SCSK 5696 ApS | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lord Lars Castenlund-Svendsen | Board of Directors | 0 companies |
| Mikkel Hvidt Kessler | Board of Directors | 0 companies |
| Preben Poulsen | Chairman | 0 companies |
| Allan Martin Back | Board of Directors | 0 companies |
| Lars Priemé | Chairman | 0 companies |
| David André Leth | Board of Directors | 0 companies |