| Revenue | DKK -176K | +132% |
| EBITDA | DKK -176K | -132% |
| Net profit | DKK -38,1M | -146% |
| Total assets | DKK 61,6M | -20% |
| Equity | DKK 19M | -63% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 310 | 3.149 | -2.071 | 4.351 | 7.453 | -13 | -16 | -19 | -13 | — | -76 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 320 | 259 | 3.109 | -2.092 | 4.351 | 7.453 | -13 | -16 | -19 | -13 | 13.968 | -76 | -176 |
| Depreciation & amort. | 120 | 45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 200 | 214 | 3.109 | -2.092 | 4.351 | 7.453 | -13 | -16 | -19 | -13 | 13.968 | -76 | -176 |
| Net financials | 8.180 | 304 | -0 | -3 | -6 | -0 | -798 | 7.984 | 6.215 | 312 | 13.993 | -15.527 | -38.188 |
| Profit before tax | 8.130 | 519 | 3.109 | -2.094 | 4.345 | 7.453 | -812 | 7.968 | 6.196 | 299 | 13.967 | -15.603 | -38.364 |
| Tax | -33 | 15 | -0 | -0 | -0 | -16 | 0 | 1 | -3 | -0 | -0 | -105 | -282 |
| Net profit | 8.163 | 504 | 3.109 | -2.094 | 4.345 | 7.469 | -812 | 7.967 | 6.199 | 299 | 13.967 | -15.498 | -38.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.882 | 26.348 | 17.957 | 15.912 | 20.162 | 28.329 | 27.922 | 36.944 | 42.932 | 42.020 | 92.918 | 76.663 | 61.621 |
| Equity | 14.235 | 14.726 | 17.834 | 15.740 | 20.085 | 27.554 | 27.839 | 35.806 | 41.895 | 41.850 | 64.342 | 51.898 | 19.015 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.500 |
| Short-term debt | 10.863 | 10.823 | 123 | 172 | 77 | 775 | 83 | 1.138 | 1.038 | 171 | 28.576 | 24.089 | 26.688 |
| Total debt | 10.863 | 10.823 | 123 | 172 | 77 | 775 | 83 | 1.138 | 1.038 | 171 | 28.576 | 24.089 | 40.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2006 | — | — |
VR Audit | Audit | 2006 | — | — |
AJ Management | Management | 2006 | — | — |
TR Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vrejlev Aktivforvaltning ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Viggo Rasmussen | Audit | 0 companies |
| Asger Jensen | Management | 0 companies |
| Thomas Risager Kjær | Management | 0 companies |
| Kristian Risager Kjær | Chairman | 0 companies |