| Revenue | DKK 36M | -31% |
| EBITDA | DKK -2,3M | -127% |
| Net profit | DKK -10,2M | -501% |
| Total assets | DKK 130M | -3% |
| Equity | DKK 19,2M | -35% |
| Employees | 86 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 113.353 | 25.062 | 37.641 | 52.460 | 35.989 |
| Staff expenses | -47.148 | -50.886 | -95.208 | -43.987 | -38.250 |
| EBITDA | 66.205 | -25.824 | -57.566 | 8.473 | -2.261 |
| Depreciation & amort. | -2.617 | -3.827 | -3.806 | -4.214 | -4.131 |
| EBIT | 63.587 | -29.651 | -61.373 | 4.259 | -6.392 |
| Net financials | -84 | 346 | -1.317 | -1.181 | -3.804 |
| Profit before tax | 63.504 | -29.305 | -62.690 | 3.078 | -10.196 |
| Tax | 14.596 | -6.431 | -7.604 | 538 | -0 |
| Net profit | 48.907 | -22.875 | -55.086 | 2.540 | -10.196 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 112.740 | 113.556 | 126.931 | 133.386 | 130.049 |
| Equity | 56.426 | 33.342 | 26.856 | 29.396 | 19.200 |
| Long-term debt | 960 | 1.320 | 880 | 484 | 0 |
| Short-term debt | 54.772 | 80.214 | 100.075 | 103.989 | 110.850 |
| Total debt | 54.772 | 80.214 | 100.075 | 103.989 | 110.850 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calder Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Calder | Management | 0 companies |
| Max Calder | Board of Directors | 0 companies |
| Greg Calder | Board of Directors | 0 companies |
| Heidi Jayne Calder | Board of Directors | 0 companies |
| James Richard Calder | Board of Directors | 0 companies |