| Revenue | — | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -306K | -3161% |
| Total assets | DKK 134K | -70% |
| Equity | DKK -215K | -337% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -213 | -196 | -181 | 72 | -31 | -11 | -21 | 0 | 0 | -10 | 4 | — | — |
| Staff expenses | -665 | -634 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -878 | -830 | -181 | 72 | 464 | -11 | -21 | -13 | 0 | -10 | 4 | 10 | 0 |
| Depreciation & amort. | 865 | 369 | -0 | -302 | 248 | -0 | -0 | -34 | -0 | -0 | -0 | -0 | -306 |
| EBIT | -1.743 | -1.199 | -181 | -230 | 216 | -11 | -21 | -47 | 0 | -10 | 4 | 10 | -306 |
| Net financials | -1.108 | -82 | -76 | -41 | -21 | -21 | -12 | -12 | -11 | 0 | 0 | 0 | 0 |
| Profit before tax | -2.852 | -1.282 | -257 | -271 | 195 | -32 | -33 | -59 | -11 | -10 | 4 | 20 | -306 |
| Tax | -0 | -74 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | -0 |
| Net profit | -2.852 | -1.208 | -257 | 479 | 195 | -32 | -33 | -59 | -11 | -10 | 4 | 10 | -306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.688 | 1.324 | 1.393 | 691 | 513 | 506 | 503 | 475 | 475 | 465 | 473 | 440 | 134 |
| Equity | -9.744 | -10.953 | -90 | 20 | 224 | 193 | 144 | 85 | 74 | 77 | 81 | 91 | -215 |
| Long-term debt | 650 | 650 | 332 | 256 | 255 | 252 | 244 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.782 | 11.626 | 1.151 | 415 | 34 | 61 | 114 | 390 | 390 | 388 | 392 | 349 | 349 |
| Total debt | 11.432 | 12.276 | 1.483 | 671 | 289 | 313 | 359 | 390 | 401 | 388 | 392 | 349 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
FF Founder | Founder | 2004 | — | — |
LI Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DENVISION ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Karlsmose | Chief Executive Officer | 0 companies |
| Frank Frost | Founder | 0 companies |
| Lars Ingerslev Storper | Chief Executive Officer | 0 companies |
| Rupert Gorm Reventlow-Grinling | Chairman | 0 companies |