| Revenue | DKK -18K | -17% |
| EBITDA | DKK -18K | +17% |
| Net profit | DKK -65K | +5% |
| Total assets | DKK 373K | -7% |
| Equity | DKK -456K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 1.255 | 1.252 | 1.162 | 750 | 811 | 573 | 314 | -142 | 275 | -21 | -17 |
| Staff expenses | -898 | -1.207 | -896 | -836 | -967 | -511 | -483 | -324 | -233 | -0 | -0 | -0 |
| EBITDA | -22 | 49 | 356 | 326 | -217 | 301 | 90 | -10 | -374 | 275 | -21 | -17 |
| Depreciation & amort. | -78 | -108 | -192 | -232 | -96 | -107 | -78 | -57 | -52 | -52 | -52 | -52 |
| EBIT | -100 | -60 | 164 | 94 | -312 | 194 | 12 | -67 | -426 | 223 | -73 | -69 |
| Net financials | 17 | -5 | 9 | 9 | -14 | -119 | -20 | -9 | -62 | -24 | -6 | -21 |
| Profit before tax | -83 | -64 | 174 | 103 | -326 | 75 | -8 | -76 | -488 | 200 | -79 | -90 |
| Tax | -0 | -0 | 26 | 43 | -0 | -0 | -72 | 14 | 9 | -109 | -11 | -25 |
| Net profit | -83 | -64 | 148 | 60 | -326 | 75 | 64 | -90 | -496 | 308 | -68 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.015 | 1.480 | 1.093 | 1.162 | 758 | 635 | 665 | 522 | 384 | 446 | 400 | 373 |
| Equity | 430 | 365 | 263 | 143 | -183 | -108 | -45 | -135 | -631 | -323 | -391 | -456 |
| Long-term debt | 0 | 0 | 106 | 73 | 0 | 88 | 0 | 98 | 0 | 0 | 0 | 0 |
| Short-term debt | 586 | 1.114 | 725 | 946 | 942 | 655 | 710 | 559 | 1.015 | 769 | 790 | 829 |
| Total debt | 586 | 1.114 | 830 | 1.018 | 942 | 743 | 710 | 657 | 1.015 | 769 | 790 | 829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2006 | — | — |
AB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VESTMAR HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jannik Engel Vestmar | Management | 0 companies |
| Agnete Brus Krusell | Unofficial title | 0 companies |