| Revenue | — | — |
| EBITDA | DKK -23K | -414% |
| Net profit | DKK 13,3M | +184% |
| Total assets | DKK 19M | +82% |
| Equity | DKK 18,6M | +85% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -56 | -26 | -51 | -51 | -38 | -38 | -38 | -38 | -41 | -41 | -43 | -4 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -56 | -26 | -51 | -51 | -38 | -38 | -38 | -38 | -41 | -41 | -43 | -4 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -56 | -26 | -51 | -51 | -38 | -38 | -38 | -38 | -41 | -41 | -43 | -4 | -22 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.737 | 8.146 | 7.747 | 7.422 | 2.549 | 3.542 | 7.109 | 50 | 6.819 | 5.819 | 10.757 | 4.681 | 13.306 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.681 | 8.121 | 7.696 | 7.371 | 2.511 | 3.504 | 7.071 | 12 | 6.779 | 5.778 | 10.714 | 4.677 | 13.284 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -4 | -12 | -21 | -10 | -10 | -7 | -7 | -8 | -12 | -12 | 1 | -5 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.688 | 8.125 | 7.708 | 7.392 | 2.521 | 3.514 | 7.078 | 18 | 6.787 | 5.790 | 10.726 | 4.676 | 13.289 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.553 | 14.153 | 18.057 | 14.538 | 10.482 | 12.835 | 14.324 | 7.035 | 12.535 | 13.473 | 16.994 | 10.410 | 18.953 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.527 | 14.102 | 14.560 | 14.252 | 9.673 | 11.810 | 13.914 | 6.732 | 11.419 | 11.155 | 16.627 | 10.103 | 18.642 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.602 | 0 | 1 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 51 | 3.496 | 285 | 809 | 1.026 | 410 | 303 | 1.116 | 715 | 368 | 306 | 312 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 51 | 3.496 | 285 | 809 | 1.026 | 410 | 303 | 1.116 | 2.317 | 368 | 307 | 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2011 | — | — |
MN Management | Management | 2011 | — | — |
GW Management | Management | 2016 | — | — |
CG Management | Management | 2011 | — | — |
CG Management | Management | 2022 | — | — |
AS Management | Management | 2016 | — | — |
JH Management | Management | 2016 | — | — |
NV Management | Management | 2013 | — | — |
KS Management | Management | 1999 | — | — |
AR Management | Management | 2022 | — | — |
JK Management | Management | 2011 | — | — |
NH Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JFR AF 21. FEBRUAR 2006 ApS | Company | 25.0% | 25.0% | 2024 |
Ann-Louise Rosen Holding ApS | Company | 25.0% | 25.0% | 2024 |
Cpelle Holding ApS | Company | 25.0% | 25.0% | 2024 |
HHZ HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
MONAKI ApS | Company | 15.0% | 15.0% | 2015 |
SOFISTER ApS | Company | 15.0% | 15.0% | 2018 |
GWM AF 21. FEBRUAR 2006 ApS | Company | 15.0% | 15.0% | 2023 |
CW AF 16. NOVEMBER 2000 ApS | Company | 5.0% | 5.0% | 2022 |
J. Krog Management ApS | Company | 5.0% | 5.0% | 2022 |
ADVANCE HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
JK AF 2000 ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Wittenborg | Management | 0 companies |
| Morten Nannerup Kirckhoff | Management | 0 companies |
| Gavin William Mulligan | Management | 0 companies |
| Christian Guldberg Faber | Management | 0 companies |
| Camilla Grove Pelle | Management | 0 companies |
| Anne Sofie Svarre | Management | 0 companies |
| Jeppe Hovmand Fonnesbæk Rasmussen | Management | 0 companies |
| Niels Vahman Bang | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Ann-Louise Rosen | Management | 0 companies |
| Jens Krog | Management | 0 companies |
| Nichlas Henrik Pamsgaard Hertz | Management | 0 companies |
| Carsten Malby | Chairman | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Pernille Sparre Dornonville de la Cour | Board of Directors | 0 companies |
| Alex Stougaard Nielsen | Board of Directors | 0 companies |
| Bjørn Nielsen | Board of Directors | 0 companies |