| Revenue | DKK 9M | +23% |
| EBITDA | DKK 6M | +21% |
| Net profit | DKK -1M | +61% |
| Total assets | DKK 213,2M | +0% |
| Equity | DKK 211,5M | +4% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | -199 | -126 | -2.436 | 1.187 | 485 | 447 | 60 | 60 | 447 | 7.292 | 8.987 |
| Staff expenses | -0 | -140 | -1.689 | -5.151 | -3.561 | -0 | -0 | -45 | -60 | -584 | -464 | -450 |
| EBITDA | -109 | -340 | -1.815 | -7.587 | -2.375 | -392 | -183 | -860 | -205 | -1.712 | 4.911 | 5.955 |
| Depreciation & amort. | -0 | -41 | -747 | -2.163 | -2.653 | -2.239 | -3.067 | -469 | -452 | -6.247 | -7.955 | -7.847 |
| EBIT | -109 | -381 | -2.563 | -9.751 | -5.028 | -2.630 | -3.250 | -1.328 | -658 | -7.959 | -3.044 | -1.892 |
| Net financials | 0 | 0 | -34 | -362 | -710 | 669 | -366 | -143 | 54 | -395 | 468 | 876 |
| Profit before tax | -109 | -381 | -2.597 | -10.113 | -5.738 | -1.961 | -3.616 | -1.471 | -603 | -8.354 | -2.576 | -1.016 |
| Tax | -26 | -232 | -656 | -465 | -1.044 | -204 | -214 | -53 | -67 | -2.083 | -0 | -0 |
| Net profit | -83 | -149 | -1.942 | -9.648 | -4.694 | -1.758 | -3.403 | -1.418 | -537 | -6.270 | -2.576 | -1.016 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 | 1.846 | 9.660 | 16.789 | 28.385 | 69.806 | 79.874 | 22.247 | 22.310 | 183.099 | 212.445 | 213.182 |
| Equity | -83 | -228 | 8.505 | 2.708 | 9.498 | 44.269 | 52.634 | 20.584 | 20.047 | 170.787 | 204.254 | 211.501 |
| Long-term debt | 0 | 1.892 | 0 | 6.101 | 0 | 3.759 | 5.770 | 1.189 | 1.196 | 0 | 0 | 0 |
| Short-term debt | 120 | 182 | 1.154 | 7.980 | 18.887 | 21.777 | 21.470 | 474 | 1.068 | 12.312 | 8.191 | 1.682 |
| Total debt | 120 | 2.074 | 1.154 | 14.081 | 18.887 | 25.536 | 27.240 | 1.663 | 2.263 | 12.312 | 8.191 | 1.682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2021 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RT Founder | Founder | 2014 | — | — |
SS Management | Management | 2025 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Compound Invest A/S | Company | 20.0% | 20.0% | 2026 |
Danmarks Eksport- og Investeringsfond | Company | 15.0% | 15.0% | 2024 |
CDM Holding 2016 ApS | Company | 10.0% | 10.0% | 2023 |
VORUP INVEST ApS | Company | 10.0% | 10.0% | 2026 |
INVESTERINGSFORENINGEN BANKINVEST | Company | 5.0% | 5.0% | 2026 |
RTK HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Badem ApS | Company | 5.0% | 5.0% | 2019 |
VÆKSTFONDEN | Company | 15.0% | 15.0% | 2021 |
GOTHA FRANDSEN HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
Nordic Eye K/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2020 | |
Bladt Invest ApS | Company | 10.0% | 10.0% | 2026 |
Karma Inc. ApS | Company | 5.0% | 5.0% | 2019 |
Vækstfonden Growth K/S | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Dufft | Management | 0 companies |
| Niels Henrik Rasmussen | Chief Executive Officer | 0 companies |
| Rune Thorenfeldt Kokholm | Founder | 0 companies |
| Signe Storgaard Sørensen | Management | 0 companies |
| Thor Möger Pedersen | Chief Executive Officer | 0 companies |
| Sascha Hausmann | Board of Directors | 0 companies |
| Caroline Søeborg Ahlefeldt-Laurvig-Bille | Chairman | 0 companies |
| Henrik Starup | Board of Directors | 0 companies |
| Erdem Ovacik | Board of Directors | 0 companies |
| Aleksander Irené A Lannoy | Board of Directors | 0 companies |
| Marion Galan Alfonso | Board of Directors | 0 companies |
| Rolf Henrik Bladt | Board of Directors | 0 companies |
| Jesper Lilledal Holmgaard | Board of Directors | 0 companies |
| Jens Kjærby Frandsen | Board of Directors | 0 companies |
| Claus Moseholm | Chairman | 0 companies |
| Charles Ehredt | Board of Directors | 0 companies |
| Karl Erik Wenngren | Board of Directors | 0 companies |
| Søren Grønborg Thorsen | Board of Directors | 0 companies |
| Jens Kramer Mikkelsen | Board of Directors | 0 companies |
| Grace Rowena Roberts | Board of Directors | 0 companies |
| Laurent Mercat | Board of Directors | 0 companies |
| Marina Kolesnik | Board of Directors | 0 companies |
| Jakob Alsted Have | Board of Directors | 0 companies |