| Revenue | DKK 11,7M | -21% |
| EBITDA | DKK 998K | -64% |
| Net profit | DKK -485K | -154% |
| Total assets | DKK 41,1M | +22% |
| Equity | DKK 12,5M | -4% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.529 | 11.959 | 20.743 | 14.794 | 11.690 |
| Staff expenses | -7.666 | -11.445 | -13.157 | -12.017 | -10.692 |
| EBITDA | -137 | 514 | 7.568 | 2.777 | 998 |
| Depreciation & amort. | -2.214 | -1.817 | -1.267 | -707 | -235 |
| EBIT | -2.351 | -1.304 | 6.301 | 2.071 | 763 |
| Net financials | -2 | -214 | -166 | -1.094 | -1.461 |
| Profit before tax | -2.353 | -1.518 | 6.135 | 977 | -697 |
| Tax | -694 | -741 | 1.103 | 71 | -213 |
| Net profit | -1.659 | -777 | 5.031 | 906 | -485 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.524 | 17.210 | 27.712 | 33.747 | 41.093 |
| Equity | 7.859 | 7.082 | 12.113 | 13.019 | 12.534 |
| Long-term debt | 12 | 5.185 | 6.739 | 12.431 | 19.304 |
| Short-term debt | 4.030 | 3.689 | 5.619 | 3.456 | 3.908 |
| Total debt | 4.042 | 8.874 | 12.358 | 15.887 | 23.212 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
CN Management | Management | 2017 |
CF Chief Executive Officer | Chief Executive Officer | 2017 |
LF Audit | Audit | 2026 |
| Former (1) | ||
PG Management | Management | 2016 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (2) | ||
| Chairman | 2021 – 2021 | |
| Chairman | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Nylandsted | Management | 0 companies |
| Carl Frederik Leetmaa Murmann | Chief Executive Officer | 0 companies |
| Louis Frits Strøm | Audit | 0 companies |
| Peter Grunnet Wang | Management | 0 companies |
| Carl Edvard Vihovde Endresen | Chairman | 0 companies |
| Clas Nylandsted Andersen | Chairman | 0 companies |
| Sverre Andre Mehn | Board of Directors | 0 companies |
| Jostein Christian Dalland | Chairman | 0 companies |