| Revenue | DKK 97K | -491% |
| EBITDA | DKK 1,3M | +417% |
| Net profit | DKK 286K | +170% |
| Total assets | DKK 351K | -80% |
| Equity | DKK 316K | +967% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 376 | 457 | 359 | 118 | 298 | 210 | 694 | 268 | -25 | 97 |
| Staff expenses | -345 | -321 | -364 | -365 | -364 | -364 | -365 | -366 | -409 | -377 | -85 |
| EBITDA | 196 | 55 | 93 | -6 | -247 | -66 | -155 | 328 | -141 | -401 | 1.274 |
| Depreciation & amort. | -207 | -104 | -93 | -93 | -96 | -87 | -80 | -80 | -78 | -80 | 631 |
| EBIT | -11 | -49 | -0 | -100 | -342 | -153 | -235 | 249 | -219 | -481 | 643 |
| Net financials | -198 | -58 | -124 | -62 | -69 | -61 | -72 | -52 | -37 | -47 | -28 |
| Profit before tax | -209 | -107 | -124 | -161 | -411 | -214 | -306 | 196 | -256 | -528 | 614 |
| Tax | -52 | 11 | -31 | -38 | -90 | -83 | -68 | 43 | -56 | -116 | 328 |
| Net profit | -157 | -118 | -92 | -123 | -321 | -131 | -238 | 153 | -200 | -412 | 286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.596 | 4.173 | 3.422 | 3.126 | 3.027 | 2.721 | 2.306 | 2.269 | 2.112 | 1.775 | 351 |
| Equity | 1.512 | 1.394 | 1.302 | 1.178 | 858 | 727 | 488 | 642 | 442 | 30 | 316 |
| Long-term debt | 1.806 | 1.688 | 1.295 | 992 | 948 | 901 | 853 | 806 | 801 | 708 | 0 |
| Short-term debt | 1.278 | 1.090 | 825 | 955 | 1.221 | 1.094 | 964 | 822 | 869 | 1.037 | 35 |
| Total debt | 3.084 | 2.779 | 2.121 | 1.947 | 2.169 | 1.995 | 1.818 | 1.628 | 1.671 | 1.746 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2008 | — | — |
VL Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CRUDEN BAY A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Jessen | Management | 0 companies |
| Vagn Løgstrup Goosvig Jensen | Management | 0 companies |
| Svend Poulsen Høgh | Board of Directors | 0 companies |
| Jan Højbjerg Jensen | Board of Directors | 0 companies |
| Anders Bækby Illeborg | Chairman | 0 companies |
| Kathleen Jessen | Chairman | 0 companies |