| Revenue | DKK -13K | -616% |
| EBITDA | DKK -13K | -616% |
| Net profit | DKK -138K | -5614% |
| Total assets | DKK 14,6M | +32% |
| Equity | DKK 10,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.265 | 5.658 | 8.117 | 1.363 | 1.453 | -12 | -144 | 97 | -20 | -7 | -13 | 3 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.265 | 5.658 | 8.117 | 1.363 | 1.453 | -12 | -144 | 64 | -20 | -7 | -13 | 3 | -13 |
| Depreciation & amort. | -0 | 8.878 | -4.500 | -10.100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.265 | -3.220 | 3.617 | -8.737 | 1.453 | -12 | -144 | 64 | -20 | -7 | -13 | 3 | -13 |
| Net financials | -14.000 | -0 | 0 | -4.000 | -1.000 | 231 | 128 | 162 | 699 | 0 | -161 | 0 | -125 |
| Profit before tax | -18.265 | -13.721 | 3.617 | -12.737 | 453 | 220 | -15 | 226 | 678 | -7 | -174 | 3 | -138 |
| Tax | -7.500 | 3.500 | -0 | -2.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10.765 | -17.221 | 3.617 | -10.737 | 453 | 220 | -15 | 226 | 678 | -7 | -174 | 3 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.993 | 24.544 | 23.686 | 11.526 | 10.042 | 10.754 | 10.524 | 10.709 | 11.831 | 11.913 | 11.019 | 11.022 | 14.569 |
| Equity | 20.819 | 15.598 | 19.215 | 8.543 | 8.995 | 9.619 | 9.604 | 9.830 | 10.509 | 10.502 | 10.328 | 10.330 | 10.193 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.173 | 8.946 | 4.471 | 2.983 | 1.047 | 1.135 | 920 | 879 | 1.322 | 1.411 | 691 | 691 | 4.376 |
| Total debt | 7.173 | 8.946 | 4.471 | 2.983 | 1.047 | 1.135 | 920 | 879 | 1.322 | 1.411 | 691 | 691 | 4.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Management | Management | 2010 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
RF | Audit | 2004 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PJ Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Vind | Management | 0 companies |
| Mads Veibye Johansen | Chief Executive Officer | 0 companies |
| Henrik Hildebrandt | Chief Executive Officer | 0 companies |
| Allan Bartroff Vig | Chief Executive Officer | 0 companies |
| Jens Henrik Nielsen | Chief Executive Officer | 0 companies |
| Rene Flemming Mina Jakobsen | Audit | 0 companies |
| Helge Homann | Chief Executive Officer | 0 companies |
| Peter Johnsen | Founder | 0 companies |
| Jørgen Erik Johnsen | Chairman | 0 companies |
| Flemming Holm | Board of Directors | 0 companies |
| Kaj Ejgil Kristiansen | Board of Directors | 0 companies |
| Esben Bigaard | Chairman | 0 companies |
| Henrik Bremerskov Eilersen Jensen | Chairman | 0 companies |
| Steen Engholm | Board of Directors | 0 companies |
| Cecilie Tang Homann | Board of Directors | 0 companies |
| Thomas Blandford Houlberg | Board of Directors | 0 companies |