| Revenue | DKK 2,1M | +153% |
| EBITDA | DKK -614K | +62% |
| Net profit | DKK -548K | +71% |
| Total assets | DKK 2,2M | +208% |
| Equity | DKK 1,5M | +158% |
| Employees | 9 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 106 | 312 | -223 | 884 | 849 | 2.149 |
| Staff expenses | -53 | -409 | -1.203 | -1.955 | -2.467 | -2.762 |
| EBITDA | 53 | -98 | -1.426 | -1.071 | -1.618 | -614 |
| Depreciation & amort. | -0 | -0 | -0 | -90 | -209 | -246 |
| EBIT | 53 | -98 | -1.426 | -1.161 | -1.827 | -860 |
| Net financials | -0 | -1 | -8 | -48 | -86 | -6 |
| Profit before tax | 53 | -98 | -1.434 | -1.209 | -1.912 | -866 |
| Tax | 12 | -12 | -0 | -20 | -0 | -318 |
| Net profit | 40 | -86 | -1.434 | -1.189 | -1.912 | -548 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 210 | 237 | 794 | 841 | 709 | 2.184 |
| Equity | 90 | 5 | 570 | -619 | -2.531 | 1.477 |
| Long-term debt | 0 | 100 | 100 | 1.144 | 2.208 | 400 |
| Short-term debt | 108 | 133 | 124 | 315 | 986 | 307 |
| Total debt | 108 | 233 | 224 | 1.459 | 3.194 | 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pure Algae Denmark Holding ApS | Company | 50.0% | 50.0% | 2024 |
PB Rydberg Holding ApS | Company | 5.0% | 5.0% | 2021 |
SOF-ODDEN CAVIAR A/S | Company | 5.0% | 5.0% | 2021 |
SABIA ApS | Company | 5.0% | 5.0% | 2022 |
Kick Green Invest ApS | Company | 5.0% | 5.0% | 2021 |
BUSINESS CONNECT Invest ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Rimi Christiansen | Chief Executive Officer | 0 companies |
| Peter Rydberg | Board of Directors | 0 companies |
| Jakob Dyhr | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Karsten Brixen | Board of Directors | 0 companies |
| Steen Henriksen | Board of Directors | 0 companies |