| Revenue | DKK -421K | -74% |
| EBITDA | DKK -421K | +74% |
| Net profit | DKK -421K | +74% |
| Total assets | DKK 515K | -45% |
| Equity | DKK -1,3M | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -0 | 0 | -161 | -57 | -51 | -283 | -173 | -818 | -912 | -1.651 | -421 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 0 | -0 | 0 | -161 | -57 | -51 | -283 | -173 | -818 | -912 | -1.651 | -421 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | -0 | 0 | -161 | -57 | -51 | -283 | -173 | -818 | -912 | -1.651 | -421 |
| Net financials | 11 | 0 | 281 | 57 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 11 | 0 | 281 | 57 | -61 | -57 | -51 | -283 | -173 | -818 | -912 | -1.651 | -421 |
| Tax | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 13 | 0 | 281 | 57 | -61 | -57 | -51 | -283 | -173 | -818 | -912 | -1.651 | -421 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 268 | 268 | 544 | 735 | 574 | 517 | 1.142 | 4.096 | 3.970 | 3.555 | 2.570 | 935 | 515 |
| Equity | 262 | 262 | 544 | 602 | 540 | 483 | 432 | 2.679 | 2.506 | 1.688 | 776 | -875 | -1.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 665 | 939 | 939 | 939 | 939 |
| Short-term debt | 6 | 6 | 0 | 134 | 34 | 34 | 710 | 817 | 798 | 929 | 855 | 872 | 873 |
| Total debt | 6 | 6 | 0 | 134 | 34 | 34 | 710 | 1.417 | 1.463 | 1.867 | 1.794 | 1.810 | 1.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2010 | — | — |
RP Management | Management | 2010 | — | — |
ES Management | Management | 2014 | — | — |
VS Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINANCIAL BUSINESS INVESTMENT (FBI) ApS | Company | 50.0% | 50.0% | 2019 |
BDNT ApS | Company | 25.0% | 25.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 | |
LzK ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 25.0% | 25.0% | 2015 | |
CEMC ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Wulff Petersen | Management | 0 companies |
| René Poul Juszczyk | Management | 0 companies |
| Eivind Sundstein | Management | 0 companies |
| Vivian Sundstein | Founder | 0 companies |
| Geir Wilhelm Wold | Chairman | 0 companies |
| Jan Renneberg | Board of Directors | 0 companies |
| Birgit Sundstein | Board of Directors | 0 companies |
| Eirik á Húsamørk | Chairman | 0 companies |