| Revenue | DKK 3,1M | -23% |
| EBITDA | DKK 4K | -98% |
| Net profit | DKK -192K | -79% |
| Total assets | DKK 6M | +1% |
| Equity | DKK 2,4M | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.170 | 4.280 | 4.193 | 4.196 | 4.444 | 4.038 | 3.128 |
| Staff expenses | -3.162 | -3.691 | -4.162 | -4.462 | -4.535 | -4.535 | -3.124 |
| EBITDA | -301 | 393 | -93 | -379 | -92 | 190 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -341 | -143 | -126 |
| EBIT | -301 | 393 | -93 | -379 | -432 | 46 | -122 |
| Net financials | -31 | -96 | -111 | -174 | -161 | -183 | -126 |
| Profit before tax | -332 | 297 | -204 | -553 | -593 | -136 | -248 |
| Tax | -14 | 39 | -70 | -120 | -127 | -30 | -56 |
| Net profit | -317 | 258 | -134 | -433 | -466 | -107 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.502 | 1.928 | 1.450 | 6.542 | 6.549 | 5.882 | 5.955 |
| Equity | — | 3.688 | 3.554 | 3.122 | 2.656 | 2.549 | 2.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.408 | 3.117 | 2.976 | 3.421 | 3.893 | 3.334 | 3.598 |
| Total debt | 3.408 | 3.117 | 2.976 | 3.421 | 3.893 | 3.334 | 3.598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
RS Management | Management | 1998 | — | — |
EZ | Founder | 1998 | — | — |
PP Founder | Founder | 1998 | — | — |
SI Management | Management | 2018 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FARAOS CIGARER ApS | Company | 0.0% | 0.0% | 1903 |
VENGA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
CROF HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
BØGELY HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
VENDT HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
SIBBO HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
CLEEMANN HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jonny Mikael Grønholdt Bøgely | Chief Executive Officer | 0 companies |
| René Stensgaard Vendt | Management | 0 companies |
| Eugenie Zennia Anastasia Lamberty | Founder | 0 companies |
| Peter Pekala | Founder | 0 companies |
| Sivert Ibbo | Management | 0 companies |
| Jonas Hartvig Cleemann | Chief Executive Officer | 0 companies |