| Revenue | DKK -456K | +2187% |
| EBITDA | DKK -456K | -2187% |
| Net profit | DKK -7,3M | +51% |
| Total assets | DKK 28,8M | +8% |
| Equity | DKK 9,8M | +81% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -1 | 45 | 32 | 2 | -96 | -316 | -99 | -20 | -456 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -1 | 45 | 32 | 2 | -96 | -316 | -99 | -20 | -456 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | -1 | 45 | 32 | 2 | -96 | -316 | -99 | -20 | -456 |
| Net financials | -670 | -20 | 35 | -390 | 1.205 | 2.609 | 3.394 | -9.039 | -14.819 | -6.991 |
| Profit before tax | -712 | -22 | 104 | -358 | 1.207 | 2.513 | 3.078 | -9.138 | -14.839 | -7.447 |
| Tax | -0 | -5 | 25 | -17 | -10 | -70 | -26 | 104 | -43 | -148 |
| Net profit | -712 | -17 | 79 | -341 | 1.217 | 2.583 | 3.104 | -9.242 | -14.796 | -7.299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.840 | 1.920 | 2.270 | 4.403 | 6.400 | 8.260 | 37.614 | 29.118 | 26.546 | 28.767 |
| Equity | 362 | 345 | 425 | 84 | 1.067 | 3.650 | 36.870 | 23.505 | 5.388 | 9.758 |
| Long-term debt | 0 | 0 | 0 | 1.440 | 2.672 | 2.462 | 0 | 0 | 0 | 6.006 |
| Short-term debt | 1.477 | 1.574 | 1.846 | 2.878 | 2.662 | 2.031 | 743 | 1.490 | 19.222 | 11.619 |
| Total debt | 1.477 | 1.574 | 1.846 | 4.318 | 5.334 | 4.493 | 743 | 1.490 | 19.222 | 17.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Deputy | Deputy | 2021 | — | — |
KK Management | Management | 2008 | — | — |
AB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jakob Heiberg Invest ApS | Company | 5.0% | 5.0% | 2021 |
GORM'S HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
Gorm Wisweh Holding ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 15.0% | 15.0% | 2008 | |
BYDER HOLDING ApS | Company | 15.0% | 15.0% | 2009 |
Christian Madsen 1978 ApS | Company | 15.0% | 15.0% | 2015 |
Jonas Fogh 1978 ApS | Company | 15.0% | 15.0% | 2015 |
Det skal du ikke blande dig i ApS | Company | 5.0% | 5.0% | 2017 |
KIM KELLER HOLDING ApS | Company | 15.0% | 15.0% | 2009 |
| Individual | 15.0% | 15.0% | 2008 | |
LVE2003 ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Erik Ruud-Hansen | Deputy | 0 companies |
| Kim Keller Christensen | Management | 0 companies |
| Andreas Byder | Management | 0 companies |
| Viktor Söderberg | Board of Directors | 0 companies |
| Lars Olav Olaussen | Chairman | 0 companies |
| Karl Otto Tveter | Chairman | 0 companies |
| Aaron Moore-Saxton | Board of Directors | 0 companies |
| Jesper Faurholdt-Christensen | Board of Directors | 0 companies |
| Lasse Erik Ruud-Hansen | Chairman | 0 companies |
| Anja Paulseth Dyrberg | Board of Directors | 0 companies |
| Terje Andersen | Board of Directors | 0 companies |
| Jakob Mikkel Dyhr Hansen | Board of Directors | 0 companies |
| Mette Johansen | Board of Directors | 0 companies |
| Thomas Fokdal | Board of Directors | 0 companies |