| Revenue | DKK 0 | — |
| EBITDA | DKK -7,9M | -52% |
| Net profit | DKK -60M | -37% |
| Total assets | DKK 222,8M | -2% |
| Equity | DKK 195,8M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 22 | — | -15 | -241 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -918 | -2.001 | -3.012 | -1.295 | -1.242 |
| EBITDA | 20 | 22 | 0 | -15 | -241 | -120 | -769 | -1.801 | -2.827 | -5.159 | -7.862 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -150 | -300 | 300 | -300 | -300 | -169 | -20 |
| EBIT | 20 | 22 | 0 | -15 | -391 | -420 | -1.069 | -2.101 | -3.127 | -5.328 | -7.882 |
| Net financials | -1.083 | -1.390 | 0 | -174 | -1.000 | -2.106 | -5.457 | -6.675 | -3.007 | -38.567 | -52.121 |
| Profit before tax | 926 | -1.221 | 0 | -189 | -1.389 | -2.527 | -6.527 | -8.775 | -6.134 | -43.895 | -60.003 |
| Tax | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 945 | -1.221 | 0 | -189 | -1.389 | -2.527 | -6.527 | -8.775 | -6.134 | -43.895 | -60.003 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 636 | 2.300 | 0 | 722 | 3.387 | 1.056 | 10.926 | 7.014 | 3.115 | 226.252 | 222.785 |
| Equity | 71 | 1.151 | 0 | 282 | 3.310 | 84 | 10.843 | 6.629 | 494 | 217.343 | 195.755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 151 |
| Short-term debt | -707 | -1.150 | 0 | 440 | 71 | 160 | 82 | 385 | 2.620 | 8.845 | 26.879 |
| Total debt | -707 | -1.150 | 0 | 440 | 71 | 160 | 82 | 385 | 2.620 | 8.909 | 27.030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
HS Unofficial title | Unofficial title | 2024 | — | — |
UA Management | Management | 2002 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2022 | |
F. ANDERSEN MANAGEMENT ApS | Company | 10.0% | 10.0% | 2008 |
| Individual | 5.0% | 5.0% | 2021 | |
MKLT ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 10.0% | 10.0% | 2008 | |
| Individual | 5.0% | 5.0% | 2019 | |
Fenja Capital I A/S | Company | 5.0% | 5.0% | 2019 |
| Individual | 33.3% | 33.3% | 2008 | |
ED EQUITY PARTNER ApS | Company | 10.0% | 10.0% | 2016 |
BUNCK INVEST 1 ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Sjørslev | Unofficial title | 0 companies |
| Ulrik Arendholt Nielsen | Management | 0 companies |
| Jens Bjarne Glasø | Chief Executive Officer | 0 companies |
| Rune Glasø | Board of Directors | 0 companies |
| Michael Juul Rugaard | Board of Directors | 0 companies |
| Jan Fredskilde Andersen | Chairman | 0 companies |
| Bård Bjerkås | Board of Directors | 0 companies |
| Gabriel Håkonsen Jensaas | Board of Directors | 0 companies |
| Carsten Nørgaard Bach | Chairman | 0 companies |
| Magne Fretheim | Chairman | 0 companies |
| Erik Damgaard Nielsen | Board of Directors | 0 companies |
| Adiam Nardos Negassie | Board of Directors | 0 companies |
| Karl Anders Grønland | Chairman | 0 companies |
| Bjørn Kjos | Board of Directors | 0 companies |
| Petrus Johannes van der Walt | Board of Directors | 0 companies |
| Christoffer Colding | Chairman | 0 companies |