| Revenue | DKK 8M | +17% |
| EBITDA | DKK 5,6M | +15% |
| Net profit | DKK 960K | +81% |
| Total assets | DKK 12,5M | -10% |
| Equity | DKK 4,9M | +155% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -553 | 153 | 1.085 | 850 | 994 | 1.104 | 1.166 | 1.764 | 1.632 | 2.901 | 6.104 | 4.730 | 6.882 | 8.019 |
| Staff expenses | -445 | -494 | -619 | -449 | -261 | -187 | -333 | -515 | -462 | -752 | -2.168 | -2.352 | -1.975 | -2.374 |
| EBITDA | -998 | -341 | 465 | 401 | 734 | 909 | 832 | 1.249 | 1.170 | 2.150 | 3.936 | 2.378 | 4.907 | 5.645 |
| Depreciation & amort. | 255 | 266 | 523 | 590 | -560 | -734 | -693 | -778 | -900 | -1.379 | -2.514 | -3.267 | -3.834 | -4.185 |
| EBIT | -1.252 | -607 | -58 | -189 | 174 | 175 | 139 | 471 | 270 | 771 | 1.422 | -889 | 1.073 | 1.460 |
| Net financials | -74 | -127 | -197 | -144 | -166 | -150 | -106 | -70 | -71 | -66 | -204 | -345 | -381 | -221 |
| Profit before tax | -1.326 | -734 | -254 | -333 | 8 | 26 | 33 | 401 | 199 | 704 | 1.219 | -1.234 | 692 | 1.239 |
| Tax | -331 | -181 | -62 | -78 | -11 | 1 | 8 | 89 | 36 | 157 | 271 | -248 | 162 | 279 |
| Net profit | -995 | -553 | -193 | -255 | 19 | 25 | 25 | 312 | 162 | 547 | 948 | -986 | 529 | 960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.141 | 3.706 | 2.942 | 3.065 | 3.764 | 2.953 | 3.261 | 3.887 | 4.345 | 8.840 | 13.540 | 12.271 | 13.845 | 12.469 |
| Equity | -915 | -1.468 | 340 | 84 | 103 | 128 | 152 | 464 | 627 | 1.449 | 2.397 | 1.411 | 1.940 | 4.949 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 227 | 500 | 45 | 45 | 1.370 |
| Short-term debt | 3.057 | 5.174 | 2.555 | 2.981 | 3.575 | 2.640 | 2.848 | 3.048 | 3.179 | 6.389 | 9.407 | 9.740 | 10.434 | 4.627 |
| Total debt | 3.057 | 5.174 | 2.555 | 2.981 | 3.575 | 2.640 | 2.848 | 3.048 | 3.216 | 6.616 | 9.907 | 9.785 | 10.479 | 5.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
PS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELMER HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
VPK Fond III K/S | Company | 33.3% | 33.3% | 2025 |
HELLEGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Boe Jensen | Chief Executive Officer | 0 companies |
| Peter Selmer | Management | 0 companies |
| Jon Erik Risvig | Chairman | 0 companies |
| Flemming Bøgely Holstrup | Chairman | 0 companies |
| Jakob Lundgaard Staael | Board of Directors | 0 companies |