| Revenue | DKK -221K | -52% |
| EBITDA | DKK -1,2M | -20% |
| Net profit | DKK -1,2M | -21% |
| Total assets | DKK 2,6M | -18% |
| Equity | DKK -5M | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 761 | 398 | 43 | 1.222 | 338 | 949 | 632 | 679 | -321 | 910 | 127 | -464 | -221 |
| Staff expenses | -882 | -635 | -275 | -787 | -120 | -716 | -449 | -490 | -303 | -614 | -270 | -524 | -969 |
| EBITDA | -120 | -236 | -231 | 435 | 218 | 233 | 183 | 189 | -624 | 297 | -143 | -988 | -1.190 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -21 | -45 | -46 | -27 | -22 | -9 | -0 | -0 | -0 |
| EBIT | -120 | -236 | -231 | 430 | 197 | 188 | 138 | 162 | -647 | 288 | -143 | -988 | -1.190 |
| Net financials | -107 | -161 | -174 | -233 | -181 | -129 | -142 | -80 | -85 | -48 | -34 | -31 | -43 |
| Profit before tax | -227 | -398 | -406 | 197 | 15 | 59 | -4 | 81 | -732 | 239 | -178 | -1.020 | -1.233 |
| Tax | -0 | -0 | -0 | -0 | -203 | 10 | 7 | 20 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -227 | -398 | -406 | 197 | 218 | 49 | -12 | 61 | -732 | 239 | -178 | -1.020 | -1.233 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.082 | 1.245 | 1.319 | 2.779 | 1.659 | 1.802 | 1.980 | 2.536 | 1.687 | 3.459 | 4.341 | 3.209 | 2.630 |
| Equity | -1.820 | -2.217 | -2.623 | -2.426 | -2.208 | -2.159 | -2.170 | -2.110 | -2.842 | -2.602 | -2.780 | -3.799 | -5.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.086 | 5.209 | 6.065 | 5.904 | 6.606 |
| Short-term debt | 2.902 | 3.462 | 3.942 | 5.205 | 3.860 | 3.955 | 4.150 | 4.646 | 443 | 853 | 1.056 | 1.105 | 1.057 |
| Total debt | 2.902 | 3.462 | 3.942 | 5.205 | 3.860 | 3.955 | 4.150 | 4.646 | 4.529 | 6.061 | 7.121 | 7.009 | 7.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2009 | — | — |
PA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FABRIKATORS ApS | Company | 100.0% | 100.0% | 2020 |
K. CLEMMENS HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Beicker Andersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mogens Forsberg Lorentzen | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Gert Ryder | Chairman | 0 companies |
| Lars Forsberg | Chairman | 0 companies |
| Klaus Mildahl Clemmens | Board of Directors | 0 companies |