| Revenue | DKK 7,1M | +34% |
| EBITDA | DKK -7,7M | +1% |
| Net profit | DKK -12,6M | +2% |
| Total assets | DKK 24,7M | -4% |
| Equity | DKK 9,6M | +50% |
| Employees | 26 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 158 | 1.139 | -144 | 2.862 | 6.350 | 5.752 | 4.638 | 5.338 | 7.137 |
| Staff expenses | -0 | -258 | -1.623 | -1.450 | -3.013 | -5.537 | -6.596 | -10.299 | -13.050 | -14.797 |
| EBITDA | 277 | -99 | -484 | -1.594 | -151 | 813 | -844 | -5.661 | -7.712 | -7.660 |
| Depreciation & amort. | -0 | -93 | -94 | -624 | -1.308 | -2.334 | -2.828 | -4.368 | -4.953 | -3.785 |
| EBIT | 277 | -192 | -578 | -2.217 | -1.459 | -1.521 | -3.672 | -10.029 | -12.664 | -11.445 |
| Net financials | -0 | 0 | -1 | 6 | -63 | -157 | -169 | -34 | -287 | -1.217 |
| Profit before tax | 276 | -192 | -579 | -2.211 | -1.522 | -1.678 | -3.842 | -10.063 | -12.951 | -12.662 |
| Tax | 62 | -42 | -127 | -323 | -346 | -598 | -1.193 | -220 | -63 | -92 |
| Net profit | 214 | -150 | -452 | -1.889 | -1.177 | -1.079 | -2.648 | -9.843 | -12.888 | -12.570 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 307 | 1.345 | 3.441 | 6.209 | 9.301 | 12.303 | 13.450 | 28.335 | 25.829 | 24.713 |
| Equity | 226 | 1.216 | 3.325 | 5.483 | 4.307 | 4.603 | 1.954 | 19.324 | 6.436 | 9.631 |
| Long-term debt | 0 | 0 | 0 | 0 | 137 | 3.442 | 5.748 | 414 | 11.872 | 7.171 |
| Short-term debt | 19 | 88 | 116 | 431 | 4.178 | 3.782 | 5.748 | 8.596 | 7.521 | 7.911 |
| Total debt | 19 | 88 | 116 | 431 | 4.315 | 7.224 | 11.496 | 9.010 | 19.393 | 15.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2014 | — | — |
BV Management | Management | 2014 | — | — |
BB Management | Management | 2014 | — | — |
MK Management | Management | 2014 | — | — |
MR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2016 | — | — | |
BW | Chairman | 2021 | — | — |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH AGRO A.M.B.A. | Company | 25.0% | 25.0% | 2024 |
PAJBJERGFONDEN | Company | 10.0% | 10.0% | 2025 |
Mejer Smedegaard Holding APS | Company | 5.0% | 5.0% | 2025 |
Delphinus Venture Capital K/S | Company | 5.0% | 10.0% | 2025 |
Firm Holding ApS | Company | 5.0% | 5.0% | 2022 |
Cassini Holding ApS | Company | 5.0% | 5.0% | 2022 |
Cheff Holding ApS | Company | 5.0% | 5.0% | 2022 |
Kaiju Holding ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Cordulus A/S | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Kristian Mejer Smedegaard | Management | 0 companies |
| Bo Vilsgaard | Management | 0 companies |
| Brian Bitsch Frølund | Management | 0 companies |
| Mikkel Kringelbach | Management | 0 companies |
| Manuel Rafael Ciosici | Management | 0 companies |
| Martin Møller | Board of Directors | 0 companies |
| Henning Haahr | Chairman | 0 companies |
| Knud Bo Rønn | Board of Directors | 0 companies |
| Ole Lykke Petersen | Board of Directors | 0 companies |
| Rasmus Ruskjær Romme | Board of Directors | 0 companies |
| Finn Dueholm Støy | Chairman | 0 companies |
| Bo Wase | Chairman | 0 companies |
| Mathias Brink Lorenz | Board of Directors | 0 companies |
| Martin Kjeld Pedersen | Board of Directors | 0 companies |