| Revenue | DKK -1,1M | -134% |
| EBITDA | DKK -8,7M | +2% |
| Net profit | DKK -3,1M | +92% |
| Total assets | DKK 119,4M | -3% |
| Equity | DKK 118,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -3 | -3 | -25 | -261 | -127 | 813 | -231 | 5.524 | 4.728 | 3.114 | -1.061 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -148 | -957 | -3.752 | -5.297 | -5.089 | -6.206 | -7.315 | -7.628 |
| EBITDA | -3 | -3 | -3 | -3 | -25 | -409 | -1.084 | -2.940 | -5.528 | -4.524 | -7.400 | -8.838 | -8.689 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -25 | -27 | -27 | -1.195 | -52 | -57 | -105 | -0 |
| EBIT | -3 | -3 | -3 | -3 | -25 | -435 | -1.111 | -2.967 | -6.723 | -4.576 | -7.457 | -8.943 | -8.689 |
| Net financials | -1 | -1 | -1 | -1 | -0 | -0 | 22 | -87 | -11.773 | -1.433 | -2.079 | -27.982 | 5.582 |
| Profit before tax | -3 | -4 | -4 | -4 | -26 | -435 | -1.089 | -3.054 | -18.495 | -6.009 | -9.536 | -36.800 | -3.107 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -37 | -51 | -0 | -0 | -0 |
| Net profit | -3 | -4 | -4 | -4 | -26 | -435 | -1.089 | -3.027 | -18.458 | -5.958 | -9.536 | -36.800 | -3.107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 142 | 139 | 136 | 134 | 138 | 460 | 27.888 | 74.047 | 68.519 | 163.153 | 159.015 | 122.527 | 119.401 |
| Equity | 122 | 118 | 115 | 111 | 85 | 144 | -945 | -3.972 | -21.960 | 162.395 | 158.255 | 121.461 | 118.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 28.003 | 77.103 | 77.100 | 0 | 0 | 0 | 246 |
| Short-term debt | 20 | 21 | 22 | 23 | 53 | 316 | 830 | 916 | 13.378 | 758 | 760 | 1.066 | 801 |
| Total debt | 20 | 21 | 22 | 23 | 53 | 316 | 28.833 | 78.019 | 90.478 | 758 | 760 | 1.066 | 1.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VN Management | Management | 2020 | — | — |
DF Management | Management | 2017 | — | — |
MA Management | Management | 2019 | — | — |
PP Management | Management | 2020 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARNSTEDT HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
KaPo Invest ApS | Company | 15.0% | 15.0% | 2026 |
Brandt Capital Holding ApS | Company | 15.0% | 15.0% | 2026 |
EMLIKA ApS | Company | 5.0% | 5.0% | 2026 |
Danmarks Eksport- og Investeringsfond | Company | 5.0% | 5.0% | 2023 |
VÆKSTFONDEN | Company | 5.0% | 5.0% | 2021 |
BLAZAR ApS | Company | 33.3% | 33.3% | 2025 |
CHR. AUGUSTINUS FABRIKKER AKTIESELSKAB | Company | 20.0% | 20.0% | 2021 |
Willmach ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Vasilij Niiazi Brandt | Management | 0 companies |
| Denis Fedoryaev | Management | 0 companies |
| Michael Anders Segelcke Lunau Thomsen | Management | 0 companies |
| Pascar Paw Paramasivam | Management | 0 companies |
| Christian Francois Vangsted Arnstedt | Chief Executive Officer | 0 companies |