| Revenue | DKK 8,3M | +11024% |
| EBITDA | DKK 8,2M | +38507% |
| Net profit | DKK 8,2M | +228% |
| Total assets | DKK 17,4M | +90% |
| Equity | DKK 16,8M | +95% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 220 | 170 | 114 | 75 | 0 | 25 | 25 | 75 | 8.343 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | 28 | 83 | 10 | -40 | -204 | -128 | -132 | -21 | 8.216 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 28 | 83 | 10 | -40 | -204 | -128 | -132 | -21 | 8.216 |
| Net financials | -71 | 284 | 19.734 | 4.428 | 1.178 | -2.477 | -1.648 | 5.025 | 2.517 | -21 |
| Profit before tax | -74 | 312 | 19.816 | 4.438 | 1.138 | -2.681 | -1.776 | 4.894 | 2.495 | 8.195 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -74 | 312 | 19.817 | 4.438 | 1.138 | -2.681 | -1.776 | 4.894 | 2.495 | 8.195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 801 | 1.150 | 21.090 | 25.379 | 10.996 | 7.544 | 1.781 | 6.673 | 9.181 | 17.446 |
| Equity | 259 | 571 | 20.388 | 24.826 | 10.464 | 7.028 | 1.253 | 6.146 | 8.642 | 16.837 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 541 | 579 | 702 | 553 | 533 | 515 | 528 | 527 | 539 | 608 |
| Total debt | 541 | 579 | 702 | 553 | 533 | 515 | 528 | 527 | 539 | 608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2007 | — | — |
PJ Management | Management | 2007 | — | — |
SF Unofficial title | Unofficial title | 2021 | — | — |
BN Management | Management | 2007 | — | — |
KS Management | Management | 2007 | — | — |
GR Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VERDANE CAPITAL VI B GP ApS | Company | 66.7% | 66.7% | 2016 |
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Peter Juel-Berg | Management | 0 companies |
| Søren Fogh | Unofficial title | 0 companies |
| Birger Nergaard | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Gunnar Ryding | Management | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |