| Revenue | DKK 33,8M | +29% |
| EBITDA | DKK 6,9M | +93% |
| Net profit | DKK 2,6M | +1540% |
| Total assets | DKK 26,2M | +31% |
| Equity | DKK 7,3M | +54% |
| Employees | 225 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 726 | 1.400 | 2.816 | 5.879 | 8.811 | 11.955 | 12.514 | 13.894 | 12.794 | 14.157 | 19.625 | 26.322 | 33.829 |
| Staff expenses | -422 | -1.199 | -2.371 | -4.993 | -9.769 | -10.149 | -10.975 | -12.404 | -13.582 | -15.205 | -19.287 | -22.728 | -26.772 |
| EBITDA | 304 | 201 | 445 | 886 | -958 | 1.806 | 1.539 | 1.490 | -788 | -1.048 | 338 | 3.589 | 6.913 |
| Depreciation & amort. | -72 | 129 | 282 | -571 | -887 | -996 | -897 | -927 | -1.265 | -1.343 | -2.454 | -2.458 | -2.832 |
| EBIT | 233 | 72 | 163 | 315 | -1.845 | 810 | 642 | 563 | -2.053 | -2.391 | -2.116 | 1.131 | 4.081 |
| Net financials | 4 | -40 | -56 | -109 | -200 | -204 | -201 | -234 | -59 | -112 | -618 | -847 | -762 |
| Profit before tax | 237 | 31 | 107 | 206 | -2.045 | 605 | 441 | 329 | -2.111 | -2.504 | -2.734 | 284 | 3.319 |
| Tax | 58 | 11 | 28 | 57 | -418 | 157 | 99 | 107 | -455 | -550 | -14 | 128 | 751 |
| Net profit | 178 | 20 | 79 | 148 | -1.627 | 448 | 342 | 222 | -1.656 | -1.954 | -2.720 | 157 | 2.568 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.010 | 2.002 | 2.638 | 3.653 | 5.526 | 5.707 | 6.871 | 8.434 | 10.630 | 12.684 | 18.481 | 20.055 | 26.206 |
| Equity | 309 | 495 | 574 | 722 | -905 | 544 | 886 | 2.160 | 504 | 4.050 | 3.330 | 4.717 | 7.285 |
| Long-term debt | 92 | 88 | 8 | 868 | 2.275 | 1.438 | 960 | 1.860 | 3.984 | 2.095 | 4.889 | 4.860 | 6.418 |
| Short-term debt | 609 | 1.419 | 1.949 | 1.933 | 4.156 | 3.725 | 5.025 | 4.339 | 6.142 | 6.538 | 10.262 | 10.479 | 12.503 |
| Total debt | 609 | 1.419 | 1.949 | 2.801 | 6.431 | 5.163 | 5.985 | 6.199 | 10.126 | 8.633 | 15.151 | 15.338 | 18.921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2013 | — | — |
ME Management | Management | 2013 | — | — |
NS Founder | Founder | 2012 | — | — |
PT Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VVSS Holding ApS | Company | 20.0% | 20.0% | 2023 |
Bjørnen Holding ApS | Company | 20.0% | 20.0% | 2023 |
271117 Holding ApS | Company | 20.0% | 20.0% | 2023 |
GIRAF ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2017 | |
Original Coffee Holding ApS | Company | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Skovsted-Overgaard | Management | 0 companies |
| Martin Ewald Barfod Stenderup | Management | 0 companies |
| Nikolaj Skovsted-Andersen | Founder | 0 companies |
| Philip Trappaud Bjørn | Founder | 0 companies |
| Kim Svend Kristensen | Board of Directors | 0 companies |
| Thomas Skovsted-Andersen | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Chairman | 0 companies |