| Revenue | DKK 277K | -13% |
| EBITDA | DKK -401K | -733% |
| Net profit | DKK -741K | -71% |
| Total assets | DKK 10,1M | -4% |
| Equity | DKK -507 | +100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.531 | 8.193 | 9.211 | 6.998 | 7.968 | 6.532 | 5.128 | 3.968 | 2.085 | 1.158 | 584 | 318 | 277 |
| Staff expenses | -0 | -2.605 | -2.145 | -2.404 | -2.034 | -0 | -2.401 | -2.645 | -2.000 | -0 | -0 | -0 | -0 |
| EBITDA | -9.037 | -1.735 | -1.278 | -2.443 | -2.157 | -2.502 | -3.272 | -3.215 | -3.859 | -3.688 | 200 | 63 | -401 |
| Depreciation & amort. | -0 | -690 | -889 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.037 | -2.425 | -2.167 | -2.443 | -2.157 | -2.502 | -3.272 | -3.215 | -3.859 | -3.688 | 200 | 63 | -401 |
| Net financials | -2.262 | -1.075 | -573 | -612 | -784 | -495 | -361 | -422 | -410 | -559 | -565 | -635 | -548 |
| Profit before tax | -11.300 | -3.118 | -2.741 | -3.055 | -2.942 | -2.997 | -3.633 | -3.637 | -4.269 | -4.247 | -366 | -571 | -949 |
| Tax | -2.376 | -500 | -358 | 221 | -593 | -608 | -738 | -531 | -933 | -930 | -863 | -138 | -209 |
| Net profit | -8.923 | -2.618 | -2.382 | -3.275 | -2.349 | -2.389 | -2.895 | -3.106 | -3.336 | -3.316 | 497 | -433 | -741 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.122 | 13.425 | 13.469 | 10.150 | 14.591 | 10.027 | 9.555 | 15.739 | 16.624 | 14.481 | 12.596 | 10.502 | 10.107 |
| Equity | 4.420 | 5.802 | 3.420 | 145 | 1.796 | 1.929 | 6.034 | 2.929 | -407 | -3.724 | -3.227 | -3.660 | -1 |
| Long-term debt | 6.000 | 1.090 | 1.297 | 1.060 | 816 | 565 | 0 | 10.219 | 14.031 | 13.769 | 13.265 | 13.485 | 8.879 |
| Short-term debt | 1.702 | 6.533 | 8.753 | 8.945 | 11.979 | 7.533 | 3.521 | 2.592 | 3.001 | 4.435 | 2.557 | 671 | 1.228 |
| Total debt | 7.702 | 7.623 | 10.050 | 10.005 | 12.795 | 8.098 | 3.521 | 12.810 | 17.032 | 18.205 | 15.823 | 14.155 | 10.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
EO | Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLUM II Holding A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Viskum | Chief Executive Officer | 0 companies |
| Christian Bøggild Smed Christensen | Chief Executive Officer | 0 companies |
| Lars Stoltze | Chairman | 0 companies |
| Bjørn Halvor Kise | Board of Directors | 0 companies |
| Anders Jørn Knutsen | Chairman | 0 companies |
| Heidi Lind Poulsen | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Board of Directors | 0 companies |
| Erik Preben Holm | Chairman | 0 companies |
| Thore Andersen | Board of Directors | 0 companies |
| Otto Tyge Krabbe | Board of Directors | 0 companies |
| Michael Gustav Brock | Chairman | 0 companies |
| Lis Thodberg | Chairman | 0 companies |
| Klaus Fischer Weitzmann | Board of Directors | 0 companies |
| Pernille Karlog | Board of Directors | 0 companies |
| Erik Ove | Board of Directors | 0 companies |