| Revenue | DKK 3,1M | -20% |
| EBITDA | DKK -40K | -133% |
| Net profit | DKK 116K | +104% |
| Total assets | DKK 7,1M | +12% |
| Equity | DKK -939K | -29% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.385 | 704 | 731 | — | 2.383 | 5.506 | 6.286 | 6.206 | 3.777 | 5.129 | 4.010 | 3.940 | 3.145 |
| Staff expenses | -615 | -648 | -636 | -1.232 | -1.680 | -3.044 | -3.595 | -4.867 | -4.095 | -5.644 | -4.645 | -3.818 | -3.185 |
| EBITDA | 770 | 57 | 95 | 435 | 703 | 2.462 | 2.691 | 1.339 | -318 | -520 | -635 | 121 | -40 |
| Depreciation & amort. | -0 | -0 | -17 | -106 | -126 | -173 | -223 | -273 | -253 | -271 | -365 | -348 | -350 |
| EBIT | 770 | 57 | 78 | 329 | 577 | 2.289 | 2.468 | 1.066 | -571 | -791 | -1.000 | -226 | -390 |
| Net financials | -83 | -132 | 1.661 | 704 | 6.083 | 7.525 | 7.733 | 5.508 | -1.382 | -2.158 | -228 | -2.606 | 518 |
| Profit before tax | 687 | -75 | 1.740 | 1.033 | 6.660 | 9.814 | 10.201 | 6.574 | -1.952 | -2.948 | -1.229 | -2.832 | 128 |
| Tax | 189 | 3 | -6 | -16 | 100 | 612 | 575 | 234 | -80 | -133 | -120 | -115 | 12 |
| Net profit | 498 | -78 | 1.746 | 1.049 | 6.560 | 9.202 | 9.625 | 6.340 | -1.872 | -2.815 | -1.108 | -2.717 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.305 | 2.307 | 5.454 | 6.246 | 17.249 | 21.037 | 26.668 | 18.268 | 12.184 | 10.243 | 8.395 | 6.366 | 7.123 |
| Equity | 543 | 1.096 | 2.880 | 3.929 | 10.555 | 15.173 | 17.213 | 13.834 | 5.983 | 3.076 | 1.828 | -725 | -939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 0 | 444 | 894 | 468 | 406 |
| Short-term debt | 1.762 | 1.212 | 2.574 | 2.317 | 6.454 | 5.755 | 9.355 | 4.211 | 6.056 | 6.723 | 5.673 | 6.622 | 7.655 |
| Total debt | 1.762 | 1.212 | 2.574 | 2.317 | 6.454 | 5.755 | 9.355 | 4.367 | 6.056 | 7.167 | 6.567 | 7.091 | 8.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Founder | Founder | 2010 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPECTRE ARCA HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
Concentus Holding ApS | Company | 20.0% | 20.0% | 2022 |
OMI HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
MAGAMA ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 20.0% | 20.0% | 2026 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lau Kjærgård | Founder | 0 companies |
| Michael Holm Hynkemejer | Chief Executive Officer | 0 companies |
| Ole Mikkelsen | Board of Directors | 0 companies |
| Annemette Vestergaard Thomsen | Board of Directors | 0 companies |
| Don Raúl Casadevall Márquez | Board of Directors | 0 companies |
| Søren Kavin | Chairman | 0 companies |
| René Rafn Hansen | Board of Directors | 0 companies |
| Michael Kock | Board of Directors | 0 companies |
| Mike Sand Thanning | Board of Directors | 0 companies |
| Sebastian Stock | Board of Directors | 0 companies |
| Michael Brock Jeppesen | Chairman | 0 companies |