| Revenue | — | — |
| EBITDA | DKK 791K | -69% |
| Net profit | DKK 707K | -71% |
| Total assets | DKK 12,4M | -36% |
| Equity | DKK 10M | -34% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -10 | -11 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -11 | 2.658 | 3.080 | 2.939 | 2.590 | 791 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -11 | 2.658 | 3.080 | 2.939 | 2.590 | 791 |
| Net financials | 1.696 | 1.988 | 2.448 | 2.972 | 2.836 | 2.467 | 707 |
| Profit before tax | 1.686 | 1.976 | 2.436 | 2.907 | 2.822 | 2.432 | 678 |
| Tax | -71 | -61 | -51 | -51 | -28 | -40 | -29 |
| Net profit | 1.757 | 2.037 | 2.487 | 2.958 | 2.850 | 2.472 | 707 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 17.257 | 16.944 | 16.678 | 16.026 | 16.729 | 19.336 | 12.443 |
| Equity | 2.757 | 4.794 | 7.281 | 10.239 | 13.089 | 15.234 | 10.037 |
| Long-term debt | 12.750 | 10.750 | 9.211 | 5.375 | 0 | 0 | 0 |
| Short-term debt | 1.750 | 1.400 | 185 | 411 | 3.640 | 4.102 | 2.406 |
| Total debt | 14.500 | 12.150 | 9.396 | 5.787 | 3.640 | 4.102 | 2.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHOENIX CAPITAL ApS | Company | 20.0% | 20.0% | 2019 |
CoCaCo Capital ApS | Company | 20.0% | 20.0% | 2019 |
Five Capital ApS | Company | 20.0% | 20.0% | 2019 |
Norna Partners ApS | Company | 15.0% | 15.0% | 2025 |
BRUUN SKIFTER HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
BT SKIFTER HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
PD Bjerregaard Holding ApS | Company | 10.0% | 10.0% | 2024 |
Five Consulting ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Jonathan Carl Holten | Management | 0 companies |
| Jens Laust Bruun Skifter | Board of Directors | 0 companies |
| Torkild Vilhelm Skifter | Board of Directors | 0 companies |
| Claus Stagaard Juul | Chairman | 0 companies |
| Mikael Pejter Rune | Board of Directors | 0 companies |
| Kent Stevens Larsen | Board of Directors | 0 companies |