| Revenue | DKK -459K | +1180% |
| EBITDA | DKK -459K | -1180% |
| Net profit | DKK -181K | -43% |
| Total assets | DKK 20,3M | -5% |
| Equity | DKK 20M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -31 | -41 | -41 | -68 | -15 | -7 | -24 | -32 | -36 | -44 | -36 | -459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -31 | -41 | -41 | -68 | -15 | -7 | -24 | -32 | -36 | -44 | -36 | -459 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -31 | -41 | -41 | -68 | -15 | -7 | -24 | -32 | -36 | -44 | -36 | -459 |
| Net financials | 132 | 47 | -2.565 | 2 | 884 | -0 | 1 | -49 | 85 | 21.475 | 49 | -91 | -65 |
| Profit before tax | 93 | 15 | -2.606 | -39 | 816 | -15 | -6 | -73 | 53 | 21.439 | 5 | -127 | -523 |
| Tax | -0 | -0 | 11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -343 |
| Net profit | 93 | 15 | -2.617 | -39 | 816 | -15 | -6 | -73 | 53 | 21.439 | 5 | -127 | -181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.076 | 11.419 | 8.112 | 8.313 | 8.813 | 4.886 | 5.110 | 4.741 | 4.755 | 24.949 | 23.089 | 21.427 | 20.290 |
| Equity | 7.886 | 7.901 | 5.284 | 5.245 | 6.061 | 1.927 | 1.921 | 1.848 | 1.901 | 23.341 | 22.345 | 21.219 | 20.038 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.190 | 3.517 | 2.828 | 3.068 | 2.752 | 2.959 | 3.189 | 2.893 | 2.854 | 1.609 | 743 | 209 | 252 |
| Total debt | 4.190 | 3.517 | 2.828 | 3.068 | 2.752 | 2.959 | 3.189 | 2.893 | 2.854 | 1.609 | 743 | 209 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2006 | — | — |
PM Management | Management | 2006 | — | — |
AO Management | Management | 2009 | — | — |
RB Management | Management | 2016 | — | — |
SH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANPARTSSELSKABET AF 26.03.2010 | Company | 90.0% | 90.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
VEGA INVEST ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| David Bo | Management | 0 companies |
| Paul Meldgaard Knudsen | Management | 0 companies |
| Arne Olsen | Management | 0 companies |
| Roald Boysen Vedelgart | Management | 0 companies |
| Søren Hager | Management | 0 companies |
| Morten Grill Andersen | Board of Directors | 0 companies |
| Søren Ellerbæk | Board of Directors | 0 companies |
| Jan Facius | Board of Directors | 0 companies |
| Kent Axel Lund Jensen | Board of Directors | 0 companies |
| Peter Juul | Board of Directors | 0 companies |