| Revenue | DKK 4M | +0% |
| EBITDA | DKK -6,5M | -24% |
| Net profit | DKK 78,5M | +2832% |
| Total assets | DKK 298,9M | +41% |
| Equity | DKK 287,4M | +39% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 451.571 | 768.675 | 937.587 | 960.530 | 4.000 | 4.000 |
| Staff expenses | -150.933 | -206.541 | -237.517 | -251.688 | -6.184 | -8.361 |
| EBITDA | 34.515 | 76.831 | 94.586 | 67.930 | -5.216 | -6.475 |
| Depreciation & amort. | -25.062 | -43.760 | -51.034 | -58.148 | -0 | -0 |
| EBIT | 9.453 | 33.071 | 43.552 | 9.782 | -5.216 | -6.475 |
| Net financials | -9.304 | -20.802 | -16.941 | -28.244 | 1.424 | 83.817 |
| Profit before tax | 149 | 12.269 | 26.611 | -18.462 | -3.792 | 77.342 |
| Tax | -1.792 | 4.610 | 13.817 | 10.673 | -919 | -1.159 |
| Net profit | 1.941 | 7.427 | 12.794 | -29.135 | -2.873 | 78.501 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 373.571 | 726.065 | 878.841 | 227.475 | 211.710 | 298.902 |
| Equity | 147.787 | 233.797 | 251.706 | 225.878 | 207.194 | 287.420 |
| Long-term debt | 109.309 | 259.106 | 305.205 | 0 | 0 | 0 |
| Short-term debt | 111.038 | 219.824 | 311.260 | 1.597 | 4.516 | 11.482 |
| Total debt | 220.347 | 478.930 | 616.465 | 1.597 | 4.516 | 11.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PT Management | Management | 2015 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PC | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cordsen NG ApS | Company | 10.0% | 10.0% | 2021 |
Cordsen Capital A/S | Company | 5.0% | 5.0% | 2016 |
| Individual | 66.7% | 66.7% | 2016 | |
Dantherm Group Holding II A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Casper Andersen | Chief Executive Officer | 0 companies |
| Peter Toyberg | Management | 0 companies |
| Bjarke Brøns | Chief Executive Officer | 0 companies |
| Procuritas Capital Investors V LP | Founder | 0 companies |
| Stefano Angelo Verani | Board of Directors | 0 companies |
| Christian Bruno Cordsen Nielsen | Chairman | 0 companies |
| Tomas Håkan Therén | Board of Directors | 0 companies |
| Carl Fredrik Sverdrup | Board of Directors | 0 companies |
| Jakob Bonde Jessen | Board of Directors | 0 companies |
| Taina Merja Anneli Horgan | Board of Directors | 0 companies |
| Torben Duer | Chairman | 0 companies |
| Hans Arne Wikse | Chairman | 0 companies |
| Oskar Emanuel Lindholm-Wu | Board of Directors | 0 companies |