| Revenue | DKK -12K | -12% |
| EBITDA | DKK -12K | +12% |
| Net profit | DKK -333K | -13% |
| Total assets | DKK 145K | +55% |
| Equity | DKK -16,8M | -2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.432 | 3.057 | 9.556 | 4.976 | 5.299 | 450 | -2.924 | -14 | -12 | -14 | -12 |
| Staff expenses | -0 | -2.001 | -7.481 | -8.833 | -7.936 | -3.978 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 1.838 | 1.057 | 2.075 | -3.857 | -7.595 | -3.821 | -2.926 | -14 | -12 | -14 | -12 |
| Depreciation & amort. | 76 | -292 | -1.164 | -1.632 | -2.050 | -268 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.762 | 765 | 911 | -5.489 | -9.645 | -4.090 | -2.926 | -14 | -12 | -14 | -12 |
| Net financials | -476 | -476 | -752 | -580 | -748 | -624 | -412 | -495 | -387 | -363 | -415 |
| Profit before tax | 1.286 | 288 | 159 | -6.069 | -10.394 | -4.714 | -3.338 | -510 | -399 | -376 | -427 |
| Tax | 322 | 73 | 46 | -1.333 | -2.286 | -1.037 | -2.083 | -112 | -88 | -83 | -94 |
| Net profit | 965 | 215 | 113 | -4.736 | -8.107 | -3.677 | -1.254 | -398 | -311 | -294 | -333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.959 | 22.005 | 24.285 | 25.626 | 18.134 | 8.229 | 5.376 | 1.851 | 891 | 93 | 145 |
| Equity | 1.976 | 2.191 | 2.304 | -2.432 | -10.540 | -14.217 | -15.471 | -15.869 | -16.180 | -16.473 | -16.806 |
| Long-term debt | 1.362 | 7.506 | 12.184 | 14.732 | 12.741 | 12.547 | 13.240 | 17.710 | 16.611 | 16.556 | 16.940 |
| Short-term debt | 5.605 | 12.308 | 9.798 | 13.327 | 15.933 | 9.899 | 7.607 | 10 | 460 | 10 | 11 |
| Total debt | 6.968 | 19.814 | 21.982 | 28.059 | 28.674 | 22.446 | 20.847 | 17.720 | 17.071 | 16.567 | 16.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Management | Management | 2007 | — | — |
RG Management | Management | 2013 | — | — |
KF Management | Management | 2018 | — | — |
JL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Karin Povlsen | Management | 0 companies |
| Roland Gagel | Management | 0 companies |
| Kim Fynbo Nielsen | Management | 0 companies |
| Jan Lyngby Sørensen | Management | 0 companies |
| Géry De Cloedt | Chairman | 0 companies |
| Carsten-Roland Meier | Board of Directors | 0 companies |
| Bent Thorsen Larsen | Board of Directors | 0 companies |
| Ole Freddy Davidsen | Chairman | 0 companies |
| René Sloth Gosvig | Board of Directors | 0 companies |
| Peter Stenderup Jensen | Board of Directors | 0 companies |
| Sven Lyse | Board of Directors | 0 companies |
| Jørgen Christian Jensen | Board of Directors | 0 companies |
| Emmanuel Pierre Maes | Board of Directors | 0 companies |
| Morten Amtrup | Chairman | 0 companies |
| Ib Paaskesen | Board of Directors | 0 companies |
| Guy Victor Celeste Vandersnickt | Board of Directors | 0 companies |