| Revenue | DKK 51M | +8% |
| EBITDA | DKK 1,6M | -66% |
| Net profit | DKK 2,3M | -36% |
| Total assets | DKK 157,5M | +36% |
| Equity | DKK 11,7M | -10% |
| Employees | 66 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | -63 | -284 | -698 | 1.587 | 3.887 | 3.108 | 3.360 | 10.425 | 100.879 | 52.626 | 47.471 | 51.045 |
| Staff expenses | -11 | -95 | -59 | -214 | -936 | -1.396 | -2.464 | -2.248 | -2.727 | -6.167 | -5.845 | -3.299 | -3.596 |
| EBITDA | -59 | -158 | -344 | -911 | 651 | 2.490 | 644 | 1.112 | 7.698 | 14.274 | -3.556 | 4.651 | 1.587 |
| Depreciation & amort. | -0 | -0 | -0 | -96 | -179 | -232 | -312 | -444 | -534 | -833 | -920 | -1.106 | -1.205 |
| EBIT | -59 | -158 | -344 | -1.007 | 473 | 2.258 | 332 | 668 | 7.163 | 13.441 | -4.477 | 3.545 | 382 |
| Net financials | -0 | -97 | -194 | 928 | 158 | -276 | -79 | -574 | -79 | 643 | 243 | 1.423 | 2.545 |
| Profit before tax | -59 | -255 | -538 | -79 | 631 | 1.982 | 253 | 93 | 7.084 | 14.084 | -4.234 | 4.968 | 2.926 |
| Tax | -14 | -53 | -118 | -17 | 140 | 444 | 56 | 116 | 1.545 | 3.088 | -939 | 1.340 | 604 |
| Net profit | -45 | -202 | -420 | -62 | 491 | 1.538 | 198 | -23 | 5.539 | 10.997 | -3.295 | 3.628 | 2.323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 341 | 876 | 1.898 | 5.252 | 8.696 | 29.191 | 24.413 | 27.354 | 72.148 | 114.579 | 76.448 | 115.983 | 157.476 |
| Equity | 320 | 778 | 1.428 | 2.396 | 2.887 | 4.425 | 4.623 | 4.600 | 7.991 | 12.718 | 9.422 | 13.050 | 11.745 |
| Long-term debt | 0 | 0 | 350 | 378 | 0 | 0 | 0 | 80 | 257 | 0 | 66 | 59 | 52 |
| Short-term debt | 21 | 98 | 121 | 2.479 | 5.809 | 24.546 | 19.532 | 22.306 | 126.917 | 202.665 | 115.194 | 101.764 | 144.567 |
| Total debt | 21 | 98 | 471 | 2.857 | 5.809 | 24.546 | 19.532 | 22.385 | 127.174 | 202.665 | 115.260 | 101.823 | 144.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2023 | — | — |
FV Management | Management | 2023 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
POW INVEST ApS | Company | 10.0% | 10.0% | 2014 |
Co Investment ApS | Company | 20.0% | 20.0% | 2015 |
TBC II ApS | Company | 20.0% | 20.0% | 2020 |
CIPE HOLDING A/S | Company | 66.7% | 66.7% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Pascal Beij | Management | 0 companies |
| Francois Vachon | Management | 0 companies |
| Tonny Elsberg | Chief Executive Officer | 0 companies |
| Claus Methmann Christensen | Chief Executive Officer | 0 companies |
| Thomas Jensen | Board of Directors | 0 companies |
| Anders Gautier Christensen | Board of Directors | 0 companies |
| Kati Meister | Board of Directors | 0 companies |
| Søren Soltveit | Board of Directors | 0 companies |
| Dr. Max Steiger | Board of Directors | 0 companies |
| Jacob Hamann Georg Graf von Ingelheim | Chairman | 0 companies |
| Ib Vagn Drachmann-Hansen | Chairman | 0 companies |
| Robert Bueninck | Board of Directors | 0 companies |
| Niv Liran | Board of Directors | 0 companies |