| Revenue | DKK 38,2M | +16% |
| EBITDA | DKK 18,6M | +6% |
| Net profit | DKK 15,3M | +9% |
| Total assets | DKK 28,8M | -11% |
| Equity | DKK 18,9M | +7% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.147 | 13.010 | 21.102 | 33.055 | 38.190 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.512 | 4.334 | 9.854 | 17.560 | 18.565 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.512 | 4.334 | 9.854 | 17.560 | 18.565 |
| Net financials | -3 | -301 | -288 | 435 | 1.004 |
| Profit before tax | -2.516 | 4.033 | 9.567 | 17.996 | 19.569 |
| Tax | -551 | 888 | 2.108 | 3.959 | 4.306 |
| Net profit | -1.964 | 3.145 | 7.458 | 14.037 | 15.263 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.280 | 11.772 | 25.087 | 32.248 | 28.755 |
| Equity | 536 | 3.680 | 11.139 | 17.675 | 18.938 |
| Long-term debt | 244 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.500 | 8.092 | 13.949 | 14.573 | 9.817 |
| Total debt | 7.744 | 8.092 | 13.949 | 14.573 | 9.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2020 | — | — |
HS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESMI A/S | Company | 100.0% | 100.0% | 2020 |
Flow Danish BidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Carlos Schwerin | Management | 0 companies |
| Henrik Sørensen | Management | 0 companies |
| Hung Chung Humphrey Lau | Chairman | 0 companies |
| Rasmus Folsø | Board of Directors | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Henrik Lindstrøm Knudsen | Board of Directors | 0 companies |
| Henrik Lynge Ottesen | Board of Directors | 0 companies |
| Jan Thaarup | Board of Directors | 0 companies |
| Bjarke Brøns | Board of Directors | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |