| Revenue | DKK 45,3M | +33% |
| EBITDA | DKK 3,8M | -47% |
| Net profit | DKK 819K | -80% |
| Total assets | DKK 30,8M | +68% |
| Equity | DKK 5,8M | +16% |
| Employees | 66 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.805 | 4.538 | 7.970 | 22.098 | 16.810 | 34.161 | 45.276 |
| Staff expenses | -1.743 | -4.315 | -7.201 | -19.794 | -17.752 | -26.814 | -41.437 |
| EBITDA | 62 | 223 | 760 | 2.304 | -942 | 7.252 | 3.814 |
| Depreciation & amort. | -42 | -392 | -365 | -683 | -1.012 | -1.421 | -2.139 |
| EBIT | 20 | -169 | 395 | 1.621 | -1.954 | 5.832 | 1.675 |
| Net financials | -6 | -71 | -63 | -118 | -414 | -587 | -609 |
| Profit before tax | 14 | -240 | 332 | 1.503 | -2.368 | 5.244 | 1.066 |
| Tax | 5 | -30 | 63 | 366 | -478 | 1.180 | 248 |
| Net profit | 9 | -210 | 269 | 1.137 | -1.890 | 4.064 | 819 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 973 | 3.444 | 4.791 | 8.378 | 12.855 | 18.340 | 30.827 |
| Equity | 59 | -151 | 118 | 2.826 | 935 | 5.000 | 5.818 |
| Long-term debt | 16 | 1.101 | 503 | 457 | 5.421 | 4.715 | 4.035 |
| Short-term debt | 894 | 2.495 | 4.133 | 4.918 | 6.499 | 8.559 | 20.974 |
| Total debt | 910 | 3.595 | 4.636 | 5.375 | 11.920 | 13.274 | 25.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BlueWave Group ApS | Company | 100.0% | 100.0% | 2024 |
Mushu Group ApS | Company | 15.0% | 15.0% | 2022 |
Aqua-Teknik A/S | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Sørensen | Management | 0 companies |
| Søren Kulmbach Stadil | Chairman | 0 companies |
| André Philippe Christian Lønborg Carlsen | Deputy Chairman | 0 companies |
| Bjarke Froberg Sørensen | Board of Directors | 0 companies |
| Thue Holm | Board of Directors | 0 companies |
| Martin Kjær | Board of Directors | 0 companies |