| Revenue | DKK -206K | -115% |
| EBITDA | DKK -206K | +76% |
| Net profit | DKK -97K | +84% |
| Total assets | DKK 2,4M | -16% |
| Equity | DKK 150K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.249 | 6.964 | 803 | — | 887 | -868 | 64 | -25 | -15 | -8 | -2 | 1.358 | -206 |
| Staff expenses | -3.511 | -3.480 | -3.397 | -3.491 | -2.680 | -730 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 738 | 3.483 | -2.594 | 10 | -1.792 | -1.599 | 64 | -29 | -19 | -11 | -4 | -842 | -206 |
| Depreciation & amort. | 128 | -163 | -167 | -199 | -167 | -159 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 610 | 3.321 | -2.762 | -189 | -1.960 | -1.758 | 64 | -29 | -19 | -11 | -4 | -842 | -206 |
| Net financials | -15 | -187 | 0 | -8 | -56 | -33 | -0 | 8 | 8 | 11 | 14 | 79 | 81 |
| Profit before tax | 595 | 3.134 | -2.761 | -197 | -2.015 | -1.790 | 63 | -20 | -10 | -0 | 10 | -772 | -125 |
| Tax | 1 | 799 | -648 | -6 | 146 | -382 | -0 | -4 | -2 | -0 | -0 | -170 | -27 |
| Net profit | 594 | 2.335 | -2.114 | -191 | -2.162 | -1.408 | 63 | -16 | -8 | -0 | 10 | -602 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.482 | 6.952 | 4.603 | 7.956 | 4.489 | 3.541 | 3.674 | 3.638 | 3.697 | 1.422 | 1.431 | 2.815 | 2.358 |
| Equity | 1.739 | 4.075 | 761 | 570 | 209 | 801 | 864 | 848 | 840 | 840 | 850 | 247 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.743 | 2.877 | 3.842 | 7.386 | 4.281 | 2.740 | 2.810 | 2.790 | 2.856 | 582 | 582 | 368 | 8 |
| Total debt | 5.743 | 2.877 | 3.842 | 7.386 | 4.281 | 2.740 | 2.810 | 2.790 | 2.856 | 582 | 582 | 368 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2015 | — | — |
VC Management | Management | 2008 | — | — |
SK Management | Management | 2016 | — | — |
JL Management | Management | 2015 | — | — |
JC Management | Management | 2012 | — | — |
JB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEJSTRUPRØD BUSIMPORT ApS | Company | 100.0% | 100.0% | 2016 |
BERG HOLDING INVEST ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Bork Pedersen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Svend Knudsen Pedersen | Management | 0 companies |
| John Lindkvist Berg | Management | 0 companies |
| Janick Cordt Hansen | Management | 0 companies |
| Jan Bredo | Management | 0 companies |
| Darijan Marjacic | Board of Directors | 0 companies |