| Revenue | DKK 28,2M | +58% |
| EBITDA | DKK 21,7M | +80% |
| Net profit | DKK -92M | -38% |
| Total assets | DKK 943,5M | -10% |
| Equity | DKK 678,3M | -12% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 33.140 | 17.857 | 17.930 | 28.242 |
| Staff expenses | -2.034 | -5.650 | -5.888 | -6.582 |
| EBITDA | 31.106 | 12.207 | 12.042 | 21.660 |
| Depreciation & amort. | -8.837 | -13.255 | -13.255 | -13.255 |
| EBIT | 22.270 | -1.048 | -1.213 | 8.405 |
| Net financials | -27.392 | -29.782 | -65.609 | -103.474 |
| Profit before tax | -5.122 | -30.830 | -66.822 | -95.069 |
| Tax | 4.909 | -914 | -279 | -3.023 |
| Net profit | -10.031 | -29.916 | -66.543 | -92.046 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 859.046 | 807.856 | 1.043.539 | 943.505 |
| Equity | 661.516 | 637.990 | 771.734 | 678.331 |
| Long-term debt | 123.832 | 81.741 | 180.927 | 160.366 |
| Short-term debt | 67.275 | 84.130 | 87.162 | 103.272 |
| Total debt | 191.107 | 165.871 | 268.089 | 263.638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRO Fund II K/S | Company | 25.0% | 33.3% | 2021 |
| Individual | 25.0% | 25.0% | 2023 | |
Photon Holding ApS | Company | 20.0% | 25.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Thorsgaard | Chief Executive Officer | 0 companies |
| Søren Abildgaard | Management | 0 companies |
| Lars Dybkjær | Board of Directors | 0 companies |
| Roland Manfred Zelles | Chairman | 0 companies |
| Lars Christian Lunde | Board of Directors | 0 companies |
| Torben Brandt Munch | Chairman | 0 companies |
| Claus Wann Jensen | Board of Directors | 0 companies |
| Mikael Boyum | Board of Directors | 0 companies |