| Revenue | DKK -47K | -34% |
| EBITDA | DKK -47K | +34% |
| Net profit | DKK -147K | +44% |
| Total assets | DKK 667K | -18% |
| Equity | DKK 649K | -18% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 116 | 200 | 88 | 13 | -62 | -128 | -107 | -71 | -47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 116 | 200 | 88 | 13 | -62 | -128 | -107 | -71 | -47 |
| Depreciation & amort. | -0 | -0 | -28 | -29 | -31 | -75 | -97 | -111 | -99 | -96 |
| EBIT | -26 | 116 | 172 | 58 | -17 | -137 | -225 | -218 | -169 | -143 |
| Net financials | -1 | -1 | -0 | -0 | -4 | -4 | -2 | -2 | -2 | -4 |
| Profit before tax | -27 | 115 | 172 | 58 | -21 | -141 | -227 | -220 | -171 | -147 |
| Tax | -7 | 28 | 38 | 13 | -4 | -31 | -50 | -48 | 89 | -0 |
| Net profit | -20 | 87 | 134 | 45 | -16 | -110 | -177 | -172 | -260 | -147 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 355 | 0 | 789 | 1.644 | 1.594 | 1.475 | 1.259 | 1.086 | 814 | 667 |
| Equity | 60 | 0 | 481 | 1.525 | 1.509 | 1.399 | 1.228 | 1.057 | 796 | 649 |
| Long-term debt | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 0 | 271 | 68 | 39 | 60 | 31 | 30 | 18 | 18 |
| Total debt | 295 | 0 | 271 | 68 | 39 | 60 | 31 | 30 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Management | Management | 2012 | — | — |
OL Management | Management | 2012 | — | — |
KP Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCAN FACTORY A/S | Company | 15.0% | 15.0% | 2016 |
ECOOL HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Berg Andersen | Management | 0 companies |
| Ole Lausten Davidsen | Management | 0 companies |
| Klaus Peter Bak | Management | 0 companies |
| Kenneth Kruse Simonsen | Chairman | 0 companies |
| Haagen Blaaberg Sørensen | Board of Directors | 0 companies |
| Carsten Zacho | Board of Directors | 0 companies |