| Revenue | DKK 64K | -23% |
| EBITDA | DKK 64K | -23% |
| Net profit | DKK -120K | -123% |
| Total assets | DKK 5,3M | -3% |
| Equity | DKK 2,4M | -5% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -4.657 | -12 | -68 | 40 | 83 | 64 |
| Staff expenses | -0 | -0 | -0 | -0 | -434 | -42 | -0 | -0 | -0 | -0 |
| EBITDA | -1.686 | -13.851 | -32.309 | -29.825 | -5.091 | 30 | -68 | 40 | 83 | 64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.686 | -13.851 | -32.309 | -29.825 | -5.091 | 30 | -68 | 40 | 83 | 64 |
| Net financials | 1.608 | 1.501 | 736 | -7.712 | -4.389 | -2 | -44 | -91 | -137 | -184 |
| Profit before tax | -78 | -12.350 | -31.573 | -29.815 | -5.086 | 27 | -113 | -51 | -54 | -120 |
| Tax | -272 | -85 | -244 | 1.981 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 194 | -12.265 | -31.329 | -31.796 | -5.086 | 27 | -113 | -51 | -54 | -120 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83.678 | 71.751 | 40.561 | 6.033 | 791 | 702 | 2.952 | 5.584 | 5.473 | 5.310 |
| Equity | 81.140 | 68.875 | 37.546 | 5.750 | 664 | 692 | 580 | 2.529 | 2.475 | 2.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.419 | 2.849 | 2.837 | 2.773 |
| Short-term debt | 2.538 | 2.876 | 3.015 | 283 | 127 | 10 | 953 | 207 | 162 | 182 |
| Total debt | 2.538 | 2.876 | 3.015 | 283 | 127 | 10 | 2.373 | 3.055 | 2.998 | 2.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FG Management | Management | 2007 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALLIS INVEST ApS | Company | 33.3% | 33.3% | 2020 |
EMDAL HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
HELUDA INVEST A/S | Company | 20.0% | 20.0% | 2008 |
TEXIE INVEST ApS | Company | 10.0% | 10.0% | 2008 |
GULLESTRUP INVEST ApS | Company | 10.0% | 10.0% | 2008 |
STONEGATE INVEST A/S | Company | 10.0% | 10.0% | 2008 |
PRUNUS ApS | Company | 10.0% | 10.0% | 2007 |
TTH INVEST ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nederby Svenningsen | Chief Executive Officer | 0 companies |
| Alexander Lund Hunt Dal | Chief Executive Officer | 0 companies |
| Frank Gülnar Jensen | Management | 0 companies |
| Toft Hedegaard Kristensen | Chief Executive Officer | 0 companies |
| Hanne Holck Dal | Board of Directors | 0 companies |
| Kristian Verner Mørch | Board of Directors | 0 companies |
| Henrik Lund Dal | Chairman | 0 companies |
| Per Gullestrup | Board of Directors | 0 companies |