| Revenue | DKK -240K | — |
| EBITDA | DKK -240K | +99% |
| Net profit | DKK -246K | +99% |
| Total assets | DKK 18,6M | +0% |
| Equity | DKK -31,8M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -197 | -195 | -8 | 0 | 0 | 1.064 | -307 | -5.112 | -3.118 | -823 | -406 | -398 | 0 | -240 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -197 | -195 | -8 | 0 | 0 | 1.064 | -307 | -5.112 | -3.118 | -823 | -406 | -398 | -27.406 | -240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -197 | -195 | -8 | 0 | 0 | 1.064 | -307 | -5.112 | -3.118 | -823 | -406 | -398 | -27.406 | -240 |
| Net financials | -14.925 | 0 | 0 | 0 | 0 | 47.505 | -4 | 6.987 | -5.313 | -2.048 | -1.990 | -2.215 | 0 | -6 |
| Profit before tax | -15.123 | -195 | -8 | 0 | 0 | 48.570 | -312 | 1.875 | -8.432 | -2.871 | -2.396 | -2.613 | -27.406 | -246 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -15.123 | -195 | -8 | 0 | 0 | 48.570 | -312 | 1.875 | -8.432 | -2.871 | -2.396 | -2.613 | -27.406 | -246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.240 | 45.240 | 45.232 | 45.232 | 45.232 | 45.232 | 45.232 | 45.251 | 45.236 | 45.332 | 45.342 | 46.030 | 18.623 | 18.640 |
| Equity | -38.288 | -38.483 | -38.491 | -38.491 | -38.491 | 10.079 | 9.767 | 11.642 | 3.210 | 849 | -1.547 | -4.160 | -31.566 | -31.812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 17.949 | 17.953 | 17.964 | 22.909 | 24.872 | 26.862 | 29.011 | 29.011 | 29.011 |
| Short-term debt | 83.528 | 83.723 | 83.723 | 83.723 | 83.723 | 17.204 | 17.512 | 15.645 | 19.117 | 19.611 | 20.027 | 21.178 | 21.178 | 21.442 |
| Total debt | 83.528 | 83.723 | 83.723 | 83.723 | -83.723 | 35.153 | 35.465 | 33.609 | 42.026 | 44.483 | 46.889 | 50.189 | 50.189 | 50.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2021 | — | — |
TR Management | Management | 2006 | — | — |
MA Management | Management | 2006 | — | — |
PT Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJ HOLDING 2005 ApS | Company | 90.0% | 90.0% | 2020 |
| Individual | 5.0% | 5.0% | 2017 | |
ORYX FOOD VENTURE ApS | Company | 10.0% | 10.0% | 2018 |
Danemare ApS | Company | 10.0% | 10.0% | 2020 |
Dannemare Invest ApS | Company | 25.0% | 25.0% | 2017 |
DOMUS OTIUM IVS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Juel | Management | 0 companies |
| Thomas Rosenbjerg | Management | 0 companies |
| Mustafa Ali Karatas | Management | 0 companies |
| Peter Tørsløv | Management | 0 companies |
| Claes Esbjørn Jannik Stougaard | Board of Directors | 0 companies |
| Henrik Ingvard Søby | Board of Directors | 0 companies |