| Revenue | DKK 3,4M | -14% |
| EBITDA | DKK 230K | -77% |
| Net profit | DKK 6K | -99% |
| Total assets | DKK 3,2M | +1% |
| Equity | DKK 1,2M | +1% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -10 | -15 | 21 | 2.583 | 2.675 | 2.566 | 2.905 | 3.194 | 3.552 | 3.865 | 3.190 | 4.010 | 3.443 |
| Staff expenses | -0 | -0 | -0 | -91 | -2.173 | -2.119 | -2.167 | -2.315 | -2.240 | -2.673 | -3.425 | -2.698 | -2.990 | -3.213 |
| EBITDA | -14 | -10 | -15 | -70 | 410 | 556 | 399 | 590 | 954 | 879 | 440 | 492 | 1.019 | 230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -76 | -92 | -99 | -105 | -106 | -50 | -93 | -130 | -162 | -147 |
| EBIT | -14 | -10 | -15 | -70 | 334 | 464 | 300 | 484 | 847 | 829 | 346 | 361 | 857 | 83 |
| Net financials | 0 | -5 | 2 | -17 | -1.712 | -949 | -193 | -177 | -154 | -58 | -35 | -45 | -72 | -67 |
| Profit before tax | -13 | -16 | -13 | -87 | -1.378 | -485 | 107 | 307 | 694 | 771 | 311 | 317 | 786 | 16 |
| Tax | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | 57 | 175 | 9 |
| Net profit | 12 | -16 | -13 | -87 | -1.378 | -485 | 107 | 307 | 694 | 771 | 304 | 260 | 611 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 315 | 326 | 330 | 1.530 | 2.400 | 1.836 | 1.928 | 2.190 | 2.189 | 2.576 | 2.577 | 2.326 | 3.173 | 3.192 |
| Equity | 115 | 99 | 86 | -1 | -1.379 | -1.864 | -1.758 | -1.450 | -757 | 14 | 318 | 578 | 1.189 | 1.195 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.539 | 1.788 | 1.435 | 1.000 | 600 | 442 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 17 | 17 | 1.287 | 1.956 | 1.912 | 2.250 | 2.641 | 2.346 | 2.120 | 2.259 | 1.747 | 1.960 | 1.963 |
| Total debt | 12 | 17 | 17 | 1.287 | 3.495 | 3.700 | 3.685 | 3.641 | 2.946 | 2.562 | 2.259 | 1.747 | 1.960 | 1.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 1990 | — | — |
PE Management | Management | 2015 | — | — |
FH Management | Management | 1990 | — | — |
NK | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
CORMALL AGRO HOLDING A/S | Company | 100.0% | 100.0% | 1990 |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Lohff | Founder | 0 companies |
| Peter Erik Hansen | Management | 0 companies |
| Frede Hansen | Management | 0 companies |
| Niels Kristian Ladefoged | Audit | 0 companies |
| Signe Lea Hansen Peri | Board of Directors | 0 companies |