| Revenue | DKK -55K | -100% |
| EBITDA | DKK -55K | -100% |
| Net profit | DKK -6,6M | -116% |
| Total assets | DKK 55,5M | -17% |
| Equity | DKK 37,8M | -15% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -368 | -177 | 21.125 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | -420 | -85 | -8 | -10 | -21 | -64 | -1.044 | -878 | -368 | -177 | 21.125 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -177 | -138 | -138 | 103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | -596 | -223 | -145 | -114 | -21 | -64 | -1.044 | -878 | -368 | -177 | 21.125 | -55 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | -3.736 | 3.731 | 412 | 1.174 | 3.435 | 2.408 | 4.485 | 11.759 | 13.880 | 11.287 | 21.028 | -6.356 |
| Profit before tax | — | — | — | — | — | — | -4.332 | 3.508 | 266 | 1.060 | 3.414 | 2.343 | 3.441 | 10.881 | 13.511 | 11.110 | 42.152 | -6.412 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -29 | -15 | 145 | -173 | -36 | -24 | -79 | 69 | -422 | 1 | 144 |
| Net profit | — | — | — | — | — | — | -4.212 | 3.538 | 281 | 915 | 3.587 | 2.379 | 3.466 | 10.960 | 13.442 | 11.532 | 42.151 | -6.556 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 55.667 | 62.056 | 65.324 | 56.239 | 63.065 | 64.279 | 69.545 | 82.286 | 89.033 | 98.360 | 66.730 | 55.514 |
| Equity | — | — | — | — | — | — | 37.575 | 40.739 | 41.190 | 41.863 | 45.450 | 47.616 | 50.987 | 61.140 | 68.199 | 77.370 | 44.368 | 37.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 18.081 | 21.317 | 24.134 | 14.376 | 17.616 | 10.437 | 10.452 | 14.690 | 11.572 | 20.014 | 16.218 | 16.682 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 18.081 | 21.317 | 24.134 | 14.376 | 17.616 | 10.437 | 10.452 | 14.690 | 11.572 | 20.014 | 16.218 | 16.682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAVDI HOLDING A/S | Company | 66.7% | 90.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Koppelhus | Chief Executive Officer | 0 companies |
| Søren Bronnee Sørensen | Chief Executive Officer | 0 companies |
| Jeffrey Bruun | Management | 0 companies |
| Michael Koppelhus | Chairman | 0 companies |
| Lise Hedegaard Koppelhus | Board of Directors | 0 companies |
| Henning Baunbæk Dyremose | Chairman | 0 companies |
| Lars Steffen Knudsen | Chairman | 0 companies |
| Lars Christian Bruhn | Board of Directors | 0 companies |
| Mads Ulrik Lebech | Board of Directors | 0 companies |