| Revenue | DKK 158K | +85% |
| EBITDA | DKK 158K | +85% |
| Net profit | DKK 162K | +203% |
| Total assets | DKK 394K | +76% |
| Equity | DKK 374K | +77% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -133 | 956 | -1.658 | -440 | 112 | 339 | -77 | 41 | 86 | 158 |
| Staff expenses | -275 | -1.086 | -1.639 | -1.321 | -1.254 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -408 | -130 | -3.297 | -1.761 | -1.142 | 339 | -77 | 41 | 86 | 158 |
| Depreciation & amort. | -10 | -82 | -182 | -70 | -26 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -418 | -213 | -3.479 | -1.832 | -1.168 | 339 | -77 | 41 | 86 | 158 |
| Net financials | -5 | -64 | -182 | -138 | -133 | -132 | -138 | -141 | -286 | 4 |
| Profit before tax | -423 | -277 | -3.661 | -1.970 | -1.301 | 207 | -214 | -101 | -201 | 162 |
| Tax | -93 | -52 | 78 | -413 | -290 | -0 | -47 | -23 | -44 | -0 |
| Net profit | -330 | -225 | -3.739 | -1.556 | -1.011 | 207 | -168 | -78 | -157 | 162 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.746 | 4.096 | 1.632 | 1.192 | 982 | 671 | 435 | 95 | 224 | 394 |
| Equity | 1.370 | 1.145 | -2.595 | -4.151 | -5.162 | -4.955 | -5.122 | -5.200 | 212 | 374 |
| Long-term debt | 0 | 0 | 2.898 | 3.669 | 4.283 | 4.973 | 4.893 | 5.005 | 0 | 0 |
| Short-term debt | 2.376 | 2.951 | 1.328 | 1.673 | 1.862 | 653 | 664 | 290 | 12 | 20 |
| Total debt | 2.376 | 2.951 | 4.226 | 5.343 | 6.145 | 5.626 | 5.557 | 5.295 | 12 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2017 | — | — |
FR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JT Management | Management | 2015 | — | — |
GS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Campione Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Johannes Richter | Management | 0 companies |
| Filip Rasmus Ravn Grønholt | Chief Executive Officer | 0 companies |
| Jimmy Trolle | Management | 0 companies |
| Gorm Sig Rasmussen | Management | 0 companies |
| Lars Marcher | Board of Directors | 0 companies |
| Jens Winther Moberg | Chairman | 0 companies |
| Jan Nygaard | Deputy Chairman | 0 companies |