| Revenue | DKK -22K | -90% |
| EBITDA | DKK -841K | +1% |
| Net profit | DKK -972K | -8% |
| Total assets | DKK 2,6M | -28% |
| Equity | DKK 1,3M | -42% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -16 | 40 | -215 | -22 |
| Staff expenses | -260 | -129 | -632 | -819 |
| EBITDA | -276 | -89 | -846 | -841 |
| Depreciation & amort. | -0 | -0 | -272 | -283 |
| EBIT | -276 | -89 | -1.119 | -1.124 |
| Net financials | -3 | -3 | -38 | -140 |
| Profit before tax | -279 | -91 | -1.157 | -1.263 |
| Tax | -111 | -20 | -260 | -291 |
| Net profit | -167 | -71 | -896 | -972 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.830 | 1.590 | 3.674 | 2.646 |
| Equity | 1.382 | 1.311 | 2.294 | 1.322 |
| Long-term debt | 0 | 0 | 1.038 | 1.178 |
| Short-term debt | 392 | 158 | 334 | 146 |
| Total debt | 392 | 158 | 1.372 | 1.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PI-EIF Invest K/S | Company | 25.0% | 25.0% | 2025 |
N. FOSS & CO. A/S | Company | 25.0% | 25.0% | 2025 |
ASEN-PI K/S | Company | 15.0% | 15.0% | 2025 |
CHRISTIAN NIELSENS FOND | Company | 5.0% | 5.0% | 2025 |
2C A/S | Company | 5.0% | 10.0% | 2023 |
Sepideh Naserbakht ApS | Company | 10.0% | 10.0% | 2021 |
NESBI ApS | Company | 5.0% | 5.0% | 2021 |
STENSBORG A/S | Company | 5.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Jakob Skærlund Frandsen | Chief Executive Officer | 0 companies |
| Christian Bjerrum-Niese | Management | 0 companies |
| Kim Vejlby Hansen | Board of Directors | 0 companies |
| Torben Jacobsen | Chairman | 0 companies |
| Pierre Andre d'Hermilly | Board of Directors | 0 companies |
| Lars Ulrik Nielsen | Board of Directors | 0 companies |
| Kenneth Bruun Henriksen | Board of Directors | 0 companies |
| Per Eld Ibsen | Board of Directors | 0 companies |
| Silvia Tolu | Board of Directors | 0 companies |