| Revenue | DKK -145K | +112% |
| EBITDA | DKK -145K | -112% |
| Net profit | DKK -42,4M | -178% |
| Total assets | DKK 61,9M | +6% |
| Equity | DKK 36,1M | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -49 | -59 | -40 | -33 | -75 | -23 | -69 | -145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | -49 | -59 | -40 | -33 | -75 | -23 | -69 | -145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -49 | -59 | -40 | -33 | -75 | -23 | -69 | -145 |
| Net financials | 251 | -141.162 | 70.252 | 15.927 | 15.873 | 25.425 | 11.072 | 54.303 | -42.221 |
| Profit before tax | 219 | -141.212 | 70.193 | 15.887 | 15.840 | 25.349 | 11.049 | 54.234 | -42.366 |
| Tax | -455 | -227 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 675 | -140.984 | 70.193 | 15.887 | 15.840 | 25.349 | 11.049 | 54.234 | -42.366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162.286 | 42.874 | 40.860 | 25.236 | 24.460 | 33.092 | 44.641 | 58.500 | 61.933 |
| Equity | 57.505 | -38.118 | 32.075 | 25.211 | 21.580 | 33.077 | 39.801 | 58.485 | 36.054 |
| Long-term debt | 80.444 | 55.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.338 | 25.906 | 8.785 | 25 | 2.880 | 15 | 4.839 | 15 | 25.879 |
| Total debt | 104.781 | 80.992 | 8.785 | 25 | 2.880 | 15 | 4.839 | 15 | 25.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2012 | — | — |
SA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
Astrup Asset Management ApS | Company | 10.0% | 10.0% | 2020 |
OCTO ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Anette Kring | Management | 0 companies |
| Søren Astrup | Management | 0 companies |
| Inge Fryland | Board of Directors | 0 companies |
| Claus Harald Hommelhoff | Board of Directors | 0 companies |
| Tonny Vest | Board of Directors | 0 companies |
| Helle Bendorff | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |
| Simon Friis-Therkelsen | Board of Directors | 0 companies |