| Revenue | DKK -18K | — |
| EBITDA | DKK -48K | -20% |
| Net profit | DKK 242K | -100% |
| Total assets | DKK 6,2M | -67% |
| Equity | DKK 6M | -66% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 |
| EBITDA | 2.617 | 1.758 | 2.854 | 6.199 | 6.095 | -15 | -15 | -40 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.617 | 1.758 | 2.854 | 6.199 | 6.095 | -15 | -15 | -40 | -48 |
| Net financials | 2.721 | 3.090 | 4.411 | 7.974 | 6.273 | 7.442 | 6.966 | 65.256 | 357 |
| Profit before tax | 2.712 | 3.080 | 4.399 | 7.948 | 6.247 | 7.427 | 6.951 | 65.217 | 310 |
| Tax | 24 | 329 | 376 | 409 | 28 | -3 | -3 | -9 | 68 |
| Net profit | 2.689 | 2.751 | 4.022 | 7.539 | 6.219 | 7.430 | 6.954 | 65.225 | 242 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.963 | 9.529 | 12.202 | 16.900 | 14.030 | 15.791 | 15.142 | 18.689 | 6.153 |
| Equity | 7.662 | 8.914 | 11.436 | 15.975 | 13.194 | 14.624 | 14.078 | 17.803 | 6.045 |
| Long-term debt | 1.299 | 525 | 298 | 874 | 834 | 1.165 | 1.062 | 334 | 68 |
| Short-term debt | 2 | 90 | 468 | 51 | 2 | 2 | 2 | 551 | 40 |
| Total debt | 1.301 | 616 | 766 | 925 | 836 | 1.167 | 1.064 | 885 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL | Audit | 2003 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JC Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ULRIK HAVSAGER ApS | Company | 25.0% | 25.0% | 2014 |
MASTER EPICURE ApS | Company | 25.0% | 25.0% | 2014 |
KLAUS JUHL ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Fakse Ladeplads Revision | Audit | 0 companies |
| Klaus Juhl | Chief Executive Officer | 0 companies |
| Jan Cornelius Olesen | Management | 0 companies |
| Henrik Poul Buck Eriksen | Chairman | 0 companies |
| Klaus Ulrik Hansen | Board of Directors | 0 companies |
| Ulrik Havsager | Board of Directors | 0 companies |
| Svend Olsen | Board of Directors | 0 companies |