| Revenue | DKK 10,9M | -9% |
| EBITDA | DKK 2,5M | -54% |
| Net profit | DKK 1,8M | -56% |
| Total assets | DKK 17M | -10% |
| Equity | DKK 9,5M | -31% |
| Employees | 14 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.474 | 2.318 | 3.598 | 6.960 | 15.590 | 24.215 | 11.924 | 10.899 |
| Staff expenses | -1.270 | -1.750 | -2.434 | -3.300 | -3.855 | -5.598 | -6.474 | -8.380 |
| EBITDA | 204 | 568 | 1.163 | 3.659 | 11.723 | 18.618 | 5.451 | 2.519 |
| Depreciation & amort. | -100 | -99 | -96 | -110 | -144 | -153 | -304 | -138 |
| EBIT | 105 | 469 | 1.067 | 3.549 | 11.579 | 18.465 | 5.146 | 2.381 |
| Net financials | -82 | -81 | -83 | -44 | -70 | -194 | 31 | -92 |
| Profit before tax | 23 | 388 | 984 | 3.505 | 11.509 | 18.272 | 5.177 | 2.290 |
| Tax | 5 | 88 | 221 | 776 | 2.534 | 4.045 | 1.155 | 507 |
| Net profit | 18 | 300 | 763 | 2.729 | 8.975 | 14.227 | 4.022 | 1.783 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.086 | 4.544 | 5.023 | 11.288 | 21.477 | 25.398 | 18.879 | 16.961 |
| Equity | 1.281 | 1.474 | 2.087 | 4.816 | 11.291 | 14.718 | 13.740 | 9.523 |
| Long-term debt | 321 | 268 | 123 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.298 | 2.659 | 2.656 | 6.342 | 10.044 | 10.562 | 5.048 | 7.371 |
| Total debt | 2.619 | 2.927 | 2.780 | 6.342 | 10.044 | 10.562 | 5.048 | 7.371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Founder | Founder | 2018 | — | — |
FR Management | Management | 2024 | — | — |
PB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BICA Invest ApS | Company | 100.0% | 100.0% | 2024 |
InvestaGain ApS | Company | 25.0% | 25.0% | 2024 |
Carbi Holding ApS | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Jansen | Founder | 0 companies |
| Flemming Rasmussen | Management | 0 companies |
| Peter Brahe | Management | 0 companies |
| Poul Sand | Board of Directors | 0 companies |
| Helle Leth Reinevald | Chairman | 0 companies |
| Per Thy Sørensen | Chairman | 0 companies |
| Torben Klausen | Board of Directors | 0 companies |
| Torben Skov Villadsen | Board of Directors | 0 companies |