| Revenue | DKK 9,3M | +5% |
| EBITDA | DKK 468K | +193% |
| Net profit | DKK 270K | +149% |
| Total assets | DKK 2,2M | -10% |
| Equity | DKK 111K | +170% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.860 | 3.280 | 4.894 | 3.887 | 3.327 | 3.754 | 3.941 | 8.059 | 6.879 | 7.079 | 7.982 | 8.936 | 9.343 |
| Staff expenses | -5.057 | -3.720 | -3.500 | -3.640 | -3.701 | -4.346 | -3.642 | -7.058 | -7.635 | -7.227 | -7.496 | -9.441 | -8.875 |
| EBITDA | -197 | -439 | 1.394 | 247 | -374 | -592 | 298 | 1.001 | -756 | -149 | 486 | -505 | 468 |
| Depreciation & amort. | -396 | -386 | -386 | -383 | -0 | -0 | -0 | -67 | -60 | -60 | -60 | -120 | -61 |
| EBIT | -593 | -825 | 1.008 | -136 | -374 | -592 | 298 | 934 | -816 | -209 | 426 | -625 | 407 |
| Net financials | 88 | 42 | -208 | -495 | 17 | 4 | -102 | -25 | -27 | -32 | -42 | -79 | -61 |
| Profit before tax | -505 | -783 | 800 | -631 | -357 | -588 | 196 | 910 | -843 | -241 | 384 | -704 | 346 |
| Tax | -125 | -202 | 199 | -84 | -78 | -129 | 43 | 201 | -185 | -53 | 82 | -155 | 76 |
| Net profit | -379 | -580 | 601 | -547 | -279 | -458 | 153 | 708 | -658 | -188 | 302 | -549 | 270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.417 | 2.425 | 3.552 | 2.238 | 1.981 | 1.542 | 1.668 | 3.220 | 2.195 | 2.449 | 2.627 | 2.453 | 2.208 |
| Equity | 2.336 | 1.756 | 2.357 | 1.210 | 931 | 473 | 625 | 1.333 | 276 | 88 | 390 | -159 | 111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 17 |
| Short-term debt | 827 | 618 | 1.167 | 1.028 | 1.050 | 1.069 | 1.043 | 1.887 | 1.919 | 2.361 | 2.237 | 2.547 | 2.079 |
| Total debt | 827 | 618 | 1.167 | 1.028 | 1.050 | 1.069 | 1.043 | 1.887 | 1.919 | 2.361 | 2.237 | 2.611 | 2.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2009 | — | — | |
PJ Management | Management | 2009 | — | — |
JC Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEER SEIPELT HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
FIASCO VINE ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Peer Johannes Seipelt | Management | 0 companies |
| Jan Christensen | Management | 0 companies |