| Revenue | DKK 0 | — |
| EBITDA | DKK -8K | +33% |
| Net profit | DKK -6K | +33% |
| Total assets | DKK 195K | +1% |
| Equity | DKK 89K | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | -25 | -25 | 0 | -2 | -0 | 2 | 0 | 5 | 7 | -1 | -1 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -42 | -37 | -27 | -2 | -2 | -0 | 2 | -0 | -10 | -8 | -10 | -11 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -42 | -37 | -27 | -2 | -2 | -0 | 2 | -0 | -10 | -8 | -10 | -11 | -8 |
| Net financials | -41 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -2 | -2 | 0 | 0 |
| Profit before tax | -83 | -50 | -27 | -2 | -2 | -0 | 2 | -0 | -10 | -9 | -12 | -11 | -8 |
| Tax | -21 | -12 | -5 | 3 | -5 | 1 | 0 | -0 | -2 | -2 | -3 | -3 | -2 |
| Net profit | -62 | -37 | -22 | -5 | 3 | -1 | 1 | -0 | -8 | -7 | -9 | -9 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 260 | 236 | 216 | 210 | 214 | 212 | 214 | 137 | 219 | 190 | 196 | 193 | 195 |
| Equity | -0 | -38 | 130 | 125 | 128 | 127 | 128 | 128 | 120 | 111 | 104 | 95 | 89 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 261 | 274 | 86 | 86 | 86 | 86 | 86 | 9 | 99 | 80 | 92 | 98 | 106 |
| Total debt | 261 | 274 | 86 | 86 | 86 | 86 | 86 | 9 | 99 | 80 | 92 | 98 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2010 | — | — |
| Audit | 2007 | — | — | |
OR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JV Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
Rønne Management A/S | Company | 25.0% | 15.0% | 2023 |
VARA HOLDING ApS | Company | 25.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Aagaard Andersen | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Ove Rønne | Chief Executive Officer | 0 companies |
| Jesper Vilstrup Jensen | Management | 0 companies |
| Emil Raun | Board of Directors | 0 companies |