| Revenue | DKK -48K | -145% |
| EBITDA | DKK -48K | -145% |
| Net profit | DKK -102K | -281% |
| Total assets | DKK 1,4M | -5% |
| Equity | DKK 123K | +145% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 20 | 107 | 141 | -45 | -38 | 75 | -85 | 61 | 14 | 40 | 83 | 108 | -48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 36 | 20 | 107 | 141 | -45 | -38 | 75 | -130 | 60 | 14 | 40 | 83 | 108 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 36 | 20 | 107 | 141 | -45 | -38 | 75 | -130 | 60 | 14 | 40 | 83 | 108 | -48 |
| Net financials | -23 | -42 | -55 | -70 | -72 | -64 | -59 | -60 | -55 | -28 | -36 | -43 | -52 | -53 |
| Profit before tax | 13 | -22 | 51 | 71 | -117 | -103 | 16 | -189 | 5 | -14 | 5 | 40 | 56 | -102 |
| Tax | 3 | -5 | 14 | 19 | -25 | 25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10 | -17 | 37 | 52 | -92 | -127 | 16 | -189 | 5 | -14 | 5 | 40 | 56 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 906 | 1.018 | 1.534 | 1.816 | 1.594 | 1.445 | 1.362 | 1.084 | 658 | 740 | 1.159 | 1.311 | 1.472 | 1.399 |
| Equity | -47 | -64 | -26 | 26 | -66 | -194 | -178 | -367 | -362 | -376 | -371 | -332 | -276 | 123 |
| Long-term debt | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 675 | 1.175 | 1.175 | 1.175 | 1.175 |
| Short-term debt | 728 | 857 | 1.336 | 1.565 | 1.435 | 1.414 | 1.315 | 1.226 | 795 | 441 | 356 | 468 | 573 | 101 |
| Total debt | 953 | 1.082 | 1.561 | 1.790 | 1.660 | 1.639 | 1.540 | 1.451 | 1.020 | 1.116 | 1.531 | 1.643 | 1.748 | 1.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2004 | — | — |
LV Management | Management | 2004 | — | — |
JN Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.C. VALENTIN HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 5.0% | 5.0% | 2012 | |
EOS HOLDING ApS | Company | 5.0% | 5.0% | 2012 |
PETER COLDING HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
CAPA2 INVEST ApS | Company | 5.0% | 5.0% | 2012 |
CARSTEN ENGGAARD ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 15.0% | 15.0% | 2012 | |
TORBEN NIELSEN EJENDOMME ApS | Company | 5.0% | 5.0% | 2012 |
KLITGAARD CONSULTING ApS | Company | 5.0% | 5.0% | 2012 |
TORPEDO HOLDING ApS | Company | 5.0% | 5.0% | 2012 |
MAK INVEST ApS | Company | 5.0% | 5.0% | 2013 |
SSQW HOLDING ApS | Company | 5.0% | 5.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Brigham Glerup | Management | 0 companies |
| Lars Valentin | Management | 0 companies |
| Jacob Nørgaard Jensen | Management | 0 companies |
| Mikki Nielsen | Board of Directors | 0 companies |
| Peter Fredberg | Board of Directors | 0 companies |