| Revenue | DKK 6,2M | +59% |
| EBITDA | DKK -7M | -7% |
| Net profit | DKK -7,5M | +14% |
| Total assets | DKK 5M | +489% |
| Equity | DKK -44,4M | -20% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -93 | -967 | -79 | -1.429 | -2.100 | -895 | 3.904 | 6.202 |
| Staff expenses | -154 | -750 | -2.707 | -5.835 | -1.778 | -9.307 | -10.460 | -9.185 |
| EBITDA | -246 | -1.717 | -2.804 | -7.726 | -3.878 | -10.202 | -6.556 | -7.012 |
| Depreciation & amort. | -0 | -442 | -1.371 | -2.246 | -1.025 | -4.135 | -0 | -0 |
| EBIT | -246 | -2.160 | -4.174 | -9.973 | -4.903 | -14.338 | -6.556 | -7.012 |
| Net financials | -4 | -7 | -25 | -53 | -40 | -376 | -2.181 | -1.872 |
| Profit before tax | -250 | -2.167 | -4.199 | -10.026 | -4.943 | -14.714 | -8.737 | -8.883 |
| Tax | -54 | -428 | -440 | -352 | -104 | -238 | -0 | -1.372 |
| Net profit | -196 | -1.739 | -3.759 | -9.673 | -4.839 | -14.476 | -8.737 | -7.511 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 826 | 4.583 | 8.434 | 11.248 | 11.465 | 16.868 | 854 | 5.031 |
| Equity | -146 | 3.115 | 6.748 | 1.575 | -3.264 | -17.741 | -36.909 | -44.420 |
| Long-term debt | 0 | 85 | 244 | 8.336 | 14.068 | 32.066 | 0 | 0 |
| Short-term debt | 972 | 1.383 | 1.441 | 1.337 | 661 | 2.542 | 37.762 | 49.451 |
| Total debt | 972 | 1.468 | 1.685 | 9.673 | 14.729 | 34.608 | 37.762 | 49.451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Unofficial title | Unofficial title | 2025 | — | — |
CB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
JACOB ANDERSEN HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
Doughnut Capital ApS | Company | 5.0% | 5.0% | 2019 |
RGT HOLDING A/S | Company | 33.3% | 33.3% | 2020 |
SATO HOLDING A/S | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Moltke-Leth | Unofficial title | 0 companies |
| Charlotte Blou Sand | Management | 0 companies |
| Flemming Stolling | Board of Directors | 0 companies |
| Pablo Sebastián Ponce de Leon | Board of Directors | 0 companies |
| René Heiselberg Gier | Board of Directors | 0 companies |
| Rene Frederiksen | Board of Directors | 0 companies |
| Andreas Josef Brun | Chairman | 0 companies |
| Teemu Tapani Airaksinen | Board of Directors | 0 companies |
| Jacob Andersen | Board of Directors | 0 companies |
| Juha Erik Torstensson | Board of Directors | 0 companies |
| Ifigeneia Stefanidou | Board of Directors | 0 companies |
| Andreas Katsavos | Chairman | 0 companies |
| Johan Hallgren Madsen | Chairman | 0 companies |
| Shishir Shekhar | Board of Directors | 0 companies |