| Revenue | DKK 6,5M | -33% |
| EBITDA | DKK -4,7M | -459% |
| Net profit | DKK -4M | -901% |
| Total assets | DKK 8,3M | -30% |
| Equity | DKK 2,5M | -61% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 14 | 6.747 | 8.622 | 12.652 | 16.011 | 2.882 | 8.871 | 11.341 | 13.365 | 9.603 | 6.478 |
| Staff expenses | -157 | -1.119 | -6.205 | -7.329 | -8.973 | -6.324 | -6.465 | -7.534 | -10.117 | -10.925 | -10.450 | -9.133 |
| EBITDA | -157 | -1.105 | 542 | 1.294 | 3.679 | 9.687 | -3.583 | 1.337 | 1.224 | 2.440 | -846 | -4.731 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -94 | -141 | -150 | -152 | -178 | -171 | -156 | -223 |
| EBIT | -157 | -1.105 | 542 | 1.294 | 3.584 | 9.546 | -3.733 | 1.185 | 1.046 | 2.269 | -1.003 | -4.954 |
| Net financials | -60 | 11 | -242 | -691 | -3.351 | -9.021 | -232 | -508 | -262 | 3 | 1.254 | -120 |
| Profit before tax | -217 | -1.095 | 300 | 603 | 233 | 525 | -3.965 | 677 | 784 | 2.272 | 251 | -5.074 |
| Tax | -0 | -0 | -570 | 492 | 54 | 125 | -927 | 151 | 189 | 460 | -242 | -1.122 |
| Net profit | -217 | -1.095 | 870 | 111 | 179 | 400 | -3.038 | 526 | 594 | 1.812 | 494 | -3.951 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 667 | 586 | 3.939 | 12.149 | 10.846 | 12.773 | 11.995 | 10.461 | 10.979 | 8.067 | 11.841 | 8.286 |
| Equity | -137 | -1.181 | -311 | -201 | -21 | 378 | -927 | -401 | 176 | 1.988 | 6.475 | 2.524 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.391 | 974 | 9.619 | 3.722 | 3.484 | 1.627 | 1.738 | 1.479 |
| Short-term debt | 804 | 1.767 | 4.250 | 12.349 | 3.476 | 11.319 | 3.303 | 7.140 | 7.319 | 4.451 | 3.628 | 4.282 |
| Total debt | 804 | 1.767 | 4.250 | 12.349 | 10.867 | 12.293 | 12.922 | 10.862 | 10.803 | 6.078 | 5.366 | 5.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIEPOORT HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
JOHN ALBERTSEN HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
BUILDING LAB HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
K2 HEM HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 33.3% | 33.3% | 2015 | |
H.A.L. HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
Sustain Solutions ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Andreas Niepoort | Management | 0 companies |
| Dewi Dylander | Chairman | 0 companies |
| John Albertsen | Board of Directors | 0 companies |