| Revenue | DKK -411K | +1709% |
| EBITDA | DKK -411K | -1709% |
| Net profit | DKK -136K | +82% |
| Total assets | DKK 63,5M | +11% |
| Equity | DKK 63,4M | +101% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.757 | 1.523 | 1.472 | 848 | -376 | -187 | -25 | -19 | -17 | -16 | -17 | -23 | -411 |
| Staff expenses | -2.718 | -778 | -638 | -610 | -726 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.324 | -355 | -262 | -434 | -1.102 | -181 | -24 | -19 | -17 | -16 | -17 | -23 | -411 |
| Depreciation & amort. | -537 | -622 | -622 | -593 | -19.407 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.861 | -976 | -883 | -1.028 | -20.509 | -181 | -24 | -19 | -17 | -16 | -17 | -23 | -411 |
| Net financials | 369 | 338 | 437 | -291 | 310 | -176 | -133 | 138 | -275 | -193 | -358 | -626 | 101 |
| Profit before tax | -1.257 | -638 | -446 | -1.311 | -20.199 | -357 | -158 | 119 | -292 | -209 | -376 | -649 | -310 |
| Tax | 117 | -131 | -96 | -0 | -443 | -671 | 70 | -70 | 76 | 2 | 13 | 110 | -175 |
| Net profit | -1.374 | -508 | -350 | -1.311 | -19.756 | 313 | -227 | 189 | -368 | -211 | -388 | -760 | -136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71.417 | 69.694 | 69.403 | 67.973 | 67.103 | 48.465 | 33.107 | 39.138 | 43.289 | 47.934 | 50.520 | 57.149 | 63.479 |
| Equity | 69.864 | 69.356 | 69.006 | 67.695 | 47.939 | 48.252 | 33.025 | 33.214 | 32.846 | 32.635 | 32.247 | 31.487 | 63.352 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.553 | 338 | 397 | 278 | 19.164 | 213 | 82 | 5.924 | 76 | 15.299 | 18.273 | 25.661 | 127 |
| Total debt | 1.553 | 338 | 397 | 278 | 19.164 | 213 | 82 | 5.924 | 10.443 | 15.299 | 18.273 | 25.661 | 127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Founder | Founder | 1995 | — | — |
VW Founder | Founder | 1995 | — | — |
PA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N. FOSS & CO. A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kolind | Founder | 0 companies |
| Vibeke Wesarg Riemer | Founder | 0 companies |
| Peter Alexander Foss | Management | 0 companies |
| Pernille Foss | Board of Directors | 0 companies |
| Kristian Kolind | Board of Directors | 0 companies |
| Nils Christian Foss | Chairman | 0 companies |