| Revenue | DKK -440K | -825% |
| EBITDA | DKK -435K | +62% |
| Net profit | DKK -455K | +59% |
| Total assets | DKK 1M | -39% |
| Equity | DKK -3,7M | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 688 | 441 | 977 | -316 | 344 | 137 | 303 | 130 | -261 | -534 | -192 | 61 | -440 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -625 | -5.024 | 109 | 2.848 | -61 | -371 | -512 | -357 | -861 | -1.214 | -1.783 | -1.154 | -435 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -625 | -5.024 | 109 | 2.848 | -61 | -371 | -512 | -357 | -861 | -1.214 | -1.783 | -1.154 | -435 |
| Net financials | 59 | 128 | -5 | -4 | -1 | -15 | -5 | -20 | 16 | -76 | -16 | 45 | 33 |
| Profit before tax | -565 | -4.896 | 105 | 2.844 | -62 | -386 | -517 | -376 | -845 | -1.291 | -1.884 | -1.119 | -455 |
| Tax | 466 | -0 | -0 | 513 | -0 | -0 | -0 | -95 | -2 | 97 | -0 | -0 | -0 |
| Net profit | -1.031 | -4.896 | 105 | 2.330 | -62 | -386 | -517 | -282 | -843 | -1.387 | -1.884 | -1.119 | -455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.264 | 2.459 | 2.192 | 3.932 | 3.413 | 2.917 | 2.783 | 2.256 | 1.663 | 1.229 | 1.292 | 1.631 | 1.001 |
| Equity | 15.037 | 241 | 345 | 2.676 | 2.614 | 2.228 | 1.711 | 1.429 | 586 | -801 | -2.685 | -3.239 | -3.694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.228 | 2.218 | 1.847 | 1.256 | 799 | 689 | 1.072 | 827 | 1.076 | 2.030 | 3.976 | 4.871 | 4.695 |
| Total debt | 2.228 | 2.218 | 1.847 | 1.256 | 799 | 689 | 1.072 | 827 | 1.076 | 2.030 | 3.976 | 4.871 | 4.695 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Cv Management | Management | 2014 | — | — |
CD Management | Management | 2015 | — | — |
KS Management | Management | 2014 | — | — |
KS Management | Management | 2006 | — | — |
PJ Management | Management | 2001 | — | — |
GP Management | Management | 2005 | — | — |
PA Management | Management | 2001 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KM Management | Management | 2001 | — | — |
JM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten von Lavergne-Peguilhen Lind | Management | 0 companies |
| Christiane Dorner-Wiehe | Management | 0 companies |
| Klaus Schramm | Management | 0 companies |
| Klaus Schramm | Management | 0 companies |
| Patrick John Keddy | Management | 0 companies |
| Georg Peter Ryman | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jaymin Harshad Chhaya | Chief Executive Officer | 0 companies |
| Jan Erik Nilsson | Chief Executive Officer | 0 companies |
| Klaus Melchior | Management | 0 companies |
| Jürgen Marr | Management | 0 companies |
| Vitalie Robu | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Raymond John Parker | Board of Directors | 0 companies |
| Michael Monahan | Board of Directors | 0 companies |
| Guido Vanherberghen | Board of Directors | 0 companies |
| Alexander Fitz | Chairman | 0 companies |
| Orvar Tore Parling | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Gerard Richard Willsher | Board of Directors | 0 companies |
| Florence Jacqueline Delaporte | Chairman | 0 companies |
| Karen Garrison | Board of Directors | 0 companies |
| Marcus Günther Ehrhard Klüssendorf | Board of Directors | 0 companies |
| Matthew Kissner | Board of Directors | 0 companies |
| Bruce Philip Nolop | Board of Directors | 0 companies |
| Gerard Léon Louis Ghislain Cordonnier | Chairman | 0 companies |
| Arlen Henock | Board of Directors | 0 companies |
| Steven Johnson Green | Board of Directors | 0 companies |