| Revenue | DKK -40K | -113% |
| EBITDA | DKK -40K | -113% |
| Net profit | DKK -264K | -535% |
| Total assets | DKK 5,9M | -5% |
| Equity | DKK -225K | -676% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.232 | 474 | -96 | 300 | -40 |
| Staff expenses | -1.045 | -787 | -3 | -0 | -0 |
| EBITDA | 180 | -321 | -129 | 300 | -40 |
| Depreciation & amort. | -383 | -341 | -302 | -221 | -104 |
| EBIT | -203 | -661 | -431 | 79 | -144 |
| Net financials | -128 | -127 | -120 | -120 | -120 |
| Profit before tax | -330 | -788 | -551 | -42 | -264 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -330 | -788 | -551 | -42 | -264 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.918 | 6.895 | 6.209 | 6.196 | 5.870 |
| Equity | 1.420 | 631 | 81 | 39 | -225 |
| Long-term debt | 6.051 | 6.051 | 6.051 | 6.051 | 6.051 |
| Short-term debt | 448 | 213 | 77 | 106 | 43 |
| Total debt | 6.499 | 6.264 | 6.128 | 6.157 | 6.094 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BS Founder | Founder | 1992 |
NS Founder | Founder | 1992 |
EV Management | Management | 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Board of Directors | 2007 | |
| Former (2) | ||
| Board of Directors | 1997 – 2004 | |
| Board of Directors | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2002 | |
| Company | 10–14.99% | 0% | 2009 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Sanning | Founder | 0 companies |
| Niels Sandahl | Founder | 0 companies |
| Erling Vangedal-Nielsen | Management | 0 companies |
| Hans Henrik Skjødt | Board of Directors | 0 companies |
| Per Vangedal | Board of Directors | 0 companies |
| Jesper Gram | Board of Directors | 0 companies |
| Thomas Nikolai Vangedal Røes | Board of Directors | 0 companies |