| Revenue | DKK -68K | +82% |
| EBITDA | DKK -68K | -82% |
| Net profit | DKK -13,2M | -84% |
| Total assets | DKK 634K | -93% |
| Equity | DKK -59,8M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -18 | -16 | — | -18 | -13 | -26 | -36 | -34 | -30 | -102 | -37 | -68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | -18 | -16 | -20 | -18 | -13 | -26 | -36 | -34 | -30 | -102 | -37 | -68 |
| Depreciation & amort. | 13 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -23 | -16 | -20 | -18 | -13 | -26 | -36 | -34 | -30 | -102 | -37 | -68 |
| Net financials | 58 | 74 | 26 | 23 | -383 | -406 | -4.707 | -7.957 | -9.740 | -10.261 | -7.172 | -7.111 | -13.101 |
| Profit before tax | 46 | 51 | 10 | 3 | -401 | -419 | -4.733 | -7.994 | -9.774 | -10.291 | -7.275 | -7.149 | -13.169 |
| Tax | 11 | 13 | 3 | 1 | 3 | -0 | -67 | -547 | -199 | -0 | -0 | -0 | -0 |
| Net profit | 34 | 38 | 6 | 2 | -404 | -419 | -4.665 | -7.447 | -9.576 | -10.291 | -7.275 | -7.149 | -13.169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.096 | 1.629 | 1.547 | 10.236 | 10.414 | 44.354 | 51.273 | 45.976 | 34.956 | 26.597 | 14.673 | 8.981 | 634 |
| Equity | 1.378 | 616 | 622 | 624 | 220 | -199 | -4.864 | -12.311 | -21.887 | -32.178 | -39.453 | -46.601 | -59.770 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 7.328 | 7.585 | 7.853 | 8.130 | 8.415 | 9.716 | 14.307 |
| Short-term debt | 2.718 | 1.013 | 925 | 9.612 | 10.194 | 44.553 | 48.809 | 50.702 | 48.989 | 50.645 | 45.711 | 45.867 | 46.097 |
| Total debt | 2.718 | 1.013 | 925 | 9.612 | 10.194 | 44.553 | 56.137 | 58.287 | 56.842 | 58.775 | 54.126 | 55.583 | 60.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2004 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CANTAMALE A/S | Company | 50.0% | 50.0% | 2008 |
A. Kirk Invest A/S | Company | 25.0% | 25.0% | 2017 |
WILLIAM O. BERNTSENS FOND | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Gamborg | Management | 0 companies |
| Alexander Stig Gamborg | Chief Executive Officer | 0 companies |
| Jørgen Ballermann | Chief Executive Officer | 0 companies |
| Klavs Krieger von Lowzow | Board of Directors | 0 companies |
| Anders Kirk Johansen | Board of Directors | 0 companies |
| Carl Boisen Thøgersen | Board of Directors | 0 companies |
| Anne Sophie Gamborg | Board of Directors | 0 companies |
| Allano Falk Gamborg | Board of Directors | 0 companies |
| Steen Mandsfelt Eriksen | Chairman | 0 companies |
| Knud Erik Gamborg | Board of Directors | 0 companies |