| Revenue | DKK -317K | -135% |
| EBITDA | DKK -317K | -135% |
| Net profit | DKK -1,1M | -248% |
| Total assets | DKK 0 | — |
| Equity | DKK -9M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.185 | 1.916 | 2.768 | 4.253 | 4.327 | 2.001 | -707 | 129 | 591 | 511 | 895 | -317 |
| Staff expenses | -710 | -1.171 | -2.024 | -2.544 | -3.872 | -3.088 | -1.165 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 475 | 744 | 744 | 1.709 | 455 | -1.086 | -1.975 | 129 | 591 | 511 | 895 | -317 |
| Depreciation & amort. | 359 | -483 | -429 | -427 | -377 | -447 | -250 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 115 | 261 | 315 | 1.282 | 79 | -1.533 | -2.225 | 129 | 591 | 511 | 895 | -317 |
| Net financials | -48 | -22 | -24 | -63 | -53 | -156 | -125 | -137 | -79 | -140 | -179 | -740 |
| Profit before tax | 67 | 240 | 291 | 1.218 | 26 | -1.689 | -2.350 | -8 | 512 | 371 | 716 | -1.057 |
| Tax | 18 | 63 | 75 | 301 | 8 | -45 | 103 | 23 | -124 | -0 | -0 | -0 |
| Net profit | 49 | 176 | 216 | 917 | 17 | -1.644 | -2.453 | -31 | 636 | 371 | 716 | -1.057 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.218 | 3.763 | 6.302 | 10.171 | 10.447 | 13.394 | 11.483 | 422 | 0 | 0 | 0 | 0 |
| Equity | 779 | 956 | 872 | 2.089 | 2.106 | 463 | -1.991 | -9.666 | -9.030 | -8.658 | -7.942 | -8.999 |
| Long-term debt | 86 | 39 | 0 | 3 | 174 | 113 | 37 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.350 | 2.721 | 5.407 | 8.016 | 8.122 | 12.819 | 13.436 | 10.087 | 9.030 | 8.658 | 7.942 | 8.999 |
| Total debt | 1.436 | 2.760 | 5.407 | 8.016 | 8.296 | 12.932 | 13.474 | 10.087 | 9.030 | 8.658 | 7.942 | 8.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MA Management | Management | 2013 | — | — |
NN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2018 | |
H&L INVEST ApS | Company | 20.0% | 20.0% | 2018 |
MARKET INVESTMENT HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
Ambrosia Group ApS | Company | 50.0% | 50.0% | 2018 |
I.B-L HOLDING A/S | Company | 20.0% | 20.0% | 2016 |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Vigsø Hermansen | Chief Executive Officer | 0 companies |
| Michael Halborg-Bendtsen | Chief Executive Officer | 0 companies |
| Marck André Højbjerg Matthiasen | Management | 0 companies |
| Niklas Nylander Christensen | Chief Executive Officer | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 0 companies |
| John Stoltenborg | Board of Directors | 0 companies |
| Ulla Johansson | Chairman | 0 companies |
| Jesper Bjerg-Larsen | Board of Directors | 0 companies |
| Niels Appel | Chairman | 0 companies |
| Troels Gjeding Lindeblad-Rivenes | Board of Directors | 0 companies |
| Ulrik Nørregaard | Board of Directors | 0 companies |
| Jacob Roesen | Chairman | 0 companies |