| Revenue | DKK 446K | -21% |
| EBITDA | DKK 83K | -26% |
| Net profit | DKK -29K | -406% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK 88K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -384 | 0 | 0 | 0 | 0 | 149 | 921 | 1.342 | 659 | 907 | 538 | 564 | 446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -386 | -2 | -5 | -3 | -7 | 30 | 547 | 140 | 293 | -306 | 183 | 112 | 83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -386 | -2 | -5 | -3 | -7 | 30 | 547 | 140 | 293 | -306 | 183 | 112 | 83 |
| Net financials | 3 | 3 | 0 | 2 | 1 | -5 | 17 | 3 | 9 | -17 | -39 | -79 | -102 |
| Profit before tax | -383 | 0 | -4 | -1 | -7 | 25 | 564 | 143 | 302 | -323 | 144 | 33 | -19 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 60 | -71 | 46 | 24 | 10 |
| Net profit | -383 | 0 | -4 | -1 | -7 | 25 | 564 | 143 | 242 | -252 | 98 | 9 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 105 | 101 | 98 | 97 | 95 | 137 | 1.124 | 1.683 | 2.143 | 1.717 | 1.652 | 2.511 | 2.689 |
| Equity | 99 | 99 | 94 | 93 | 87 | 111 | 675 | 819 | 1.061 | 9 | 107 | 116 | 88 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 3 | 3 | 3 | 9 | 26 | 449 | 865 | 1.082 | 1.708 | 1.545 | 2.395 | 2.601 |
| Total debt | 7 | 3 | 3 | 3 | 9 | 26 | 449 | 865 | 1.082 | 1.708 | 1.545 | 2.395 | 2.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2006 | — | — |
GP Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEXT HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
BEFO HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Veiler | Management | 0 companies |
| Georgios Papageorgiou | Management | 0 companies |
| Bo Forsberg | Board of Directors | 0 companies |
| Pierre Deshasta | Board of Directors | 0 companies |
| Jørgen Lillelund Olsen | Board of Directors | 0 companies |
| Henning Bech Frederiksen | Board of Directors | 0 companies |