| Revenue | — | — |
| EBITDA | DKK -911K | -245% |
| Net profit | DKK -976K | -21% |
| Total assets | DKK 4,1M | -23% |
| Equity | DKK 2,8M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.027 | 623 | 879 | 482 | -19 | -2.633 | -403 | — | — | — | — | -22 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.027 | 623 | 879 | 482 | -19 | -2.775 | -403 | 3.309 | -607 | 7.591 | 987 | -22 | 626 | -911 |
| Depreciation & amort. | 60 | 60 | 60 | 60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 967 | 563 | 819 | 422 | -19 | -2.775 | -403 | 3.309 | -607 | 7.591 | 987 | -22 | 626 | -911 |
| Net financials | 9 | 231 | -785 | -206 | -381 | -2.592 | -520 | 3.331 | -593 | 7.607 | 905 | -119 | -808 | -944 |
| Profit before tax | 976 | 795 | 35 | 216 | -399 | -2.777 | -409 | 3.304 | -610 | 7.587 | 869 | -126 | -823 | -976 |
| Tax | 226 | 137 | 199 | 63 | -5 | -9 | -7 | -7 | -5 | -5 | -34 | -22 | -17 | -0 |
| Net profit | 750 | 658 | -164 | 153 | -394 | -2.767 | -402 | 3.311 | -606 | 7.592 | 903 | -103 | -806 | -976 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.159 | 2.169 | 1.804 | 2.816 | 2.528 | 1.150 | 1.982 | 3.862 | 3.263 | 11.688 | 7.731 | 6.702 | 5.291 | 4.099 |
| Equity | 1.207 | 1.265 | 377 | 530 | 135 | -2.632 | -3.034 | 278 | -328 | 7.264 | 4.687 | 4.584 | 3.778 | 2.802 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 262 | 572 | 373 | 1.815 | 257 | 189 | 287 | 0 |
| Short-term debt | 950 | 904 | 1.427 | 2.286 | 2.393 | 1.360 | 1.125 | 1.057 | 1.319 | 2.609 | 2.787 | 1.929 | 1.226 | 1.297 |
| Total debt | 950 | 904 | 1.427 | 2.286 | 2.393 | 1.360 | 1.387 | 1.629 | 1.691 | 4.424 | 3.044 | 2.118 | 1.513 | 1.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2008 | — | — |
JF Management | Management | 2010 | — | — |
SH Management | Management | 2008 | — | — |
MV Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRORHOLT HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
VANGSTED OG RATHLEFF INVEST ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Knudsen | Management | 0 companies |
| Jacob Fuglsang Larsen | Management | 0 companies |
| Steen Hagemann | Management | 0 companies |
| Merete Vangsted Rathleff | Management | 0 companies |