| Revenue | DKK -600 | — |
| EBITDA | DKK -600 | — |
| Net profit | DKK -9,4M | -4% |
| Total assets | DKK 11,2M | -46% |
| Equity | DKK -30,4M | -45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -1 | 0 | — | — | — | — | — | — | — | — | — | — | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Depreciation & amort. | -0 | -0 | -0 | -1.500 | -1.500 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -1 | 0 | -1.500 | -1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Net financials | -1.902 | -1.678 | -2.438 | -2.087 | -4.303 | 11.517 | 874 | 3.557 | 2.676 | -929 | 832 | 4.055 | -9.017 | -9.380 |
| Profit before tax | -1.902 | -1.679 | -2.438 | -3.587 | -5.803 | 11.517 | 874 | 3.557 | 2.676 | -929 | 832 | 4.055 | -9.017 | -9.381 |
| Tax | -677 | -699 | -5 | -646 | 6.025 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.225 | -980 | -2.433 | -2.941 | -11.827 | 11.517 | 874 | 3.557 | 2.676 | -929 | 832 | 4.055 | -9.017 | -9.381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.469 | 32.288 | 32.806 | 26.095 | 17.211 | 18.212 | 19.364 | 22.931 | 25.614 | 24.693 | 25.534 | 29.597 | 20.581 | 11.200 |
| Equity | -16.417 | -17.397 | -19.830 | -22.771 | -34.598 | -23.081 | -22.208 | -18.651 | -15.975 | -16.905 | -16.073 | -12.018 | -21.035 | -30.416 |
| Long-term debt | 40.845 | 43.320 | 45.929 | 48.694 | 51.628 | 41.100 | 41.379 | 41.379 | 41.379 | 41.379 | 41.379 | 41.379 | 41.616 | 41.616 |
| Short-term debt | 6.041 | 6.364 | 6.706 | 172 | 181 | 193 | 193 | 203 | 210 | 219 | 227 | 237 | 0 | 0 |
| Total debt | 46.885 | 49.684 | 52.636 | 48.866 | 51.809 | 41.293 | 41.572 | 41.582 | 41.589 | 41.598 | 41.607 | 41.616 | 41.616 | 41.616 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORMALL AGRO HOLDING A/S | Company | 50.0% | 50.0% | 2016 |
J.H.J HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
RATIONAL A/S | Company | 15.0% | 15.0% | 2016 |
ABC DAH ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Erik Hansen | Management | 0 companies |
| Henrik Jeppesen | Board of Directors | 0 companies |
| Jakob Hansen | Board of Directors | 0 companies |
| Per Michelsen | Board of Directors | 0 companies |
| Anette Ilsøe | Board of Directors | 0 companies |
| Jørgen Hartvig Jensen | Chairman | 0 companies |
| Jens Agerley | Board of Directors | 0 companies |