| Revenue | DKK 679K | -76% |
| EBITDA | DKK -698K | -153% |
| Net profit | DKK -592K | -156% |
| Total assets | DKK 1,4M | -26% |
| Equity | DKK -650K | -1017% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.761 | 3.086 | 3.491 | 6.350 | 5.312 | 4.754 | 3.363 | 1.758 | 2.829 | 679 |
| Staff expenses | -883 | -1.754 | -2.231 | -3.137 | -2.759 | -2.201 | -1.946 | -1.542 | -1.510 | -1.377 |
| EBITDA | -87 | 264 | 1.237 | 334 | -550 | 65 | -468 | 191 | 1.319 | -698 |
| Depreciation & amort. | -50 | -42 | -63 | -123 | -158 | -142 | -334 | -57 | -0 | -13 |
| EBIT | -137 | 221 | 1.175 | 210 | -708 | -77 | -802 | 134 | 1.319 | -711 |
| Net financials | -68 | -67 | -63 | -96 | -84 | -116 | -99 | -139 | -45 | 18 |
| Profit before tax | -205 | 155 | 1.111 | 115 | -791 | -193 | -901 | 20 | 1.274 | -694 |
| Tax | -0 | -0 | 123 | 47 | -179 | -40 | -143 | 18 | 217 | -102 |
| Net profit | -205 | 155 | 988 | 67 | -612 | -153 | -758 | 2 | 1.057 | -592 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.197 | 2.875 | 3.259 | 5.161 | 4.366 | 5.689 | 3.985 | 2.332 | 1.870 | 1.386 |
| Equity | -805 | -650 | 338 | 405 | -207 | -359 | -1.118 | -1.116 | -58 | -650 |
| Long-term debt | 1.596 | 1.583 | 1.598 | 3.086 | 2.911 | 2.779 | 2.648 | 1.256 | 0 | 0 |
| Short-term debt | 1.405 | 1.942 | 1.323 | 1.670 | 1.662 | 3.269 | 2.455 | 2.192 | 1.928 | 2.036 |
| Total debt | 3.002 | 3.525 | 2.921 | 4.756 | 4.573 | 6.048 | 5.103 | 3.448 | 1.928 | 2.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2005 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MU Management | Management | 2005 | — | — |
KF Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICTOR 241008 HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
Grenes Group ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Albeck-Stender | Management | 0 companies |
| Jan Stagegaard Grenes | Chief Executive Officer | 0 companies |
| Mikael Ulrich Stagegaard Grenés | Management | 0 companies |
| Kurt Fog Pedersen | Audit | 0 companies |