| Revenue | DKK 116K | -42% |
| EBITDA | DKK 57K | -71% |
| Net profit | DKK -15K | -116% |
| Total assets | DKK 2M | -6% |
| Equity | DKK 1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | 447 | 405 | 421 | 347 | 407 | 408 | 435 | 333 | 162 | 115 | 201 | 116 |
| Staff expenses | -220 | -259 | -257 | -237 | -205 | -202 | -219 | -245 | -240 | -56 | -0 | -0 | -59 |
| EBITDA | 77 | 188 | 148 | 185 | 142 | 205 | 189 | 190 | 93 | 105 | 115 | 201 | 57 |
| Depreciation & amort. | -0 | -10 | -35 | -36 | -36 | -37 | -37 | -37 | -37 | -37 | -37 | -37 | -37 |
| EBIT | 77 | 178 | 113 | 149 | 105 | 168 | 152 | 153 | 56 | 68 | 78 | 163 | 20 |
| Net financials | 51 | 55 | -41 | -36 | -33 | -30 | -29 | -30 | -27 | -29 | -33 | -42 | -43 |
| Profit before tax | 128 | 233 | 73 | 113 | 73 | 138 | 123 | 123 | 28 | 39 | 45 | 122 | -23 |
| Tax | -0 | 2 | 1 | 18 | 23 | 31 | 28 | 28 | 6 | 9 | 10 | 27 | -8 |
| Net profit | 128 | 231 | 71 | 95 | 50 | 108 | 95 | 95 | 23 | 30 | 35 | 95 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 868 | 2.060 | 2.095 | 2.088 | 2.115 | 2.227 | 2.250 | 2.262 | 2.251 | 2.108 | 1.979 | 2.074 | 1.953 |
| Equity | 110 | 341 | 412 | 506 | 557 | 664 | 759 | 854 | 876 | 906 | 941 | 1.036 | 1.021 |
| Long-term debt | 434 | 1.448 | 1.404 | 1.358 | 1.311 | 1.263 | 1.182 | 1.110 | 1.126 | 962 | 884 | 808 | 737 |
| Short-term debt | 325 | 271 | 279 | 223 | 248 | 300 | 309 | 299 | 249 | 240 | 154 | 230 | 195 |
| Total debt | 759 | 1.719 | 1.683 | 1.581 | 1.559 | 1.563 | 1.491 | 1.409 | 1.375 | 1.202 | 1.038 | 1.038 | 932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JD Founder | Founder | 1999 | — | — |
PO Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Vetter | Chief Executive Officer | 0 companies |
| Jens Wolff Clausen | Chief Executive Officer | 0 companies |
| Jeffrey Daniel Jensen | Founder | 0 companies |
| Peter Otiri Bjerrum | Chief Executive Officer | 0 companies |