| Revenue | DKK 6,5M | -10% |
| EBITDA | DKK -1,7M | +74% |
| Net profit | DKK -4,6M | +48% |
| Total assets | DKK 21,7M | +8% |
| Equity | DKK 5,7M | -25% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.943 | 7.119 | 7.641 | 5.635 | 5.144 | 11.303 | 7.230 | 6.479 |
| Staff expenses | -3.442 | -6.049 | -8.491 | -8.177 | -7.244 | -10.978 | -13.912 | -8.218 |
| EBITDA | 501 | 1.070 | -849 | -2.542 | -2.100 | 325 | -6.682 | -1.739 |
| Depreciation & amort. | 43 | -944 | -1.351 | -1.323 | -1.761 | -2.274 | -1.781 | -2.005 |
| EBIT | 458 | 126 | -2.200 | -3.864 | -3.861 | -1.949 | -8.463 | -3.744 |
| Net financials | -80 | -91 | -273 | -300 | -349 | -783 | -1.107 | -1.123 |
| Profit before tax | 378 | 35 | -2.473 | -4.165 | -4.210 | -2.732 | -9.570 | -4.866 |
| Tax | 105 | 62 | -522 | 743 | -0 | -0 | -719 | -278 |
| Net profit | 273 | -27 | -1.951 | -4.908 | -4.210 | -2.732 | -8.850 | -4.588 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.671 | 14.726 | 15.579 | 12.935 | 14.777 | 20.957 | 20.038 | 21.659 |
| Equity | 323 | 5.296 | 3.345 | 5.937 | 1.728 | 9.696 | 7.531 | 5.682 |
| Long-term debt | 0 | 0 | 264 | 0 | 3.600 | 5.102 | 6.447 | 10.608 |
| Short-term debt | 3.348 | 9.430 | 11.971 | 6.998 | 9.450 | 6.158 | 6.060 | 5.369 |
| Total debt | 3.348 | 9.430 | 12.234 | 6.998 | 13.050 | 11.260 | 12.506 | 15.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEMETEC ApS | Company | 50.0% | 50.0% | 2023 |
DICO ApS | Company | 33.3% | 33.3% | 2022 |
IIC TRADE ApS | Company | 10.0% | 10.0% | 2019 |
ANM-HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Schøtt Pedersen | Chief Executive Officer | 0 companies |
| Jacob Jannik Arentoft | Management | 0 companies |
| Rune Skovmand Bosselmann | Board of Directors | 0 companies |
| Rasmus Boeriths Vestergaard | Board of Directors | 0 companies |
| Jesper Genter Lohmann | Board of Directors | 0 companies |