| Revenue | DKK 0 | — |
| EBITDA | DKK -3,1M | +50% |
| Net profit | DKK -2,6M | +52% |
| Total assets | DKK 50,5M | +1% |
| Equity | DKK 41,5M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -66 | -138 | -525 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.131 | -43 | -19 | -26 | 48.334 | 41.629 | -109.644 | -6.071 | -3.054 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.131 | -43 | -19 | -26 | 48.334 | 41.629 | -109.644 | -6.071 | -3.054 |
| Net financials | -246.913 | -661 | 77.205 | 69.436 | -24.166 | -21.068 | -2.106 | 636 | 447 |
| Profit before tax | -248.044 | -704 | 77.185 | 69.410 | 24.167 | 20.561 | -111.751 | -5.435 | -2.606 |
| Tax | -1.107 | -1.349 | -1 | 2 | -7 | -71 | -0 | -0 | -0 |
| Net profit | -246.937 | 645 | 77.187 | 69.408 | 24.174 | 20.632 | -111.751 | -5.435 | -2.606 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 296.180 | 232.766 | 344.759 | 404.945 | 411.698 | 416.480 | 66.225 | 50.073 | 50.544 |
| Equity | -38.240 | 152.602 | 275.619 | 334.527 | 358.702 | 379.334 | 65.936 | 44.068 | 41.462 |
| Long-term debt | 0 | 0 | 58.697 | 60.031 | 42.638 | 26.683 | 0 | 0 | 0 |
| Short-term debt | 334.420 | 80.163 | 10.443 | 10.387 | 10.359 | 10.463 | 289 | 52 | 155 |
| Total debt | 334.420 | 80.163 | 69.140 | 70.418 | 52.997 | 37.147 | 289 | 52 | 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2006 | — | — |
AR Management | Management | 2012 | — | — |
ML Management | Management | 2012 | — | — |
JK Unofficial title | Unofficial title | 2022 | — | — |
KE Management | Management | 2007 | — | — |
ED Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
MN Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEI 1 A/S | Company | 100.0% | 100.0% | 2010 |
| Individual | 100.0% | 100.0% | 2018 | |
Athena Investments A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kjartan Rist | Management | 0 companies |
| Alessandro Reitelli | Management | 0 companies |
| Michele Lerici | Management | 0 companies |
| Jørgen Kjergaard Madsen | Unofficial title | 0 companies |
| Kaj Erik Larsen | Management | 0 companies |
| Erik Damgaard Nielsen | Chief Executive Officer | 0 companies |
| Mark Nikolaj Fromholt | Management | 0 companies |