| Revenue | DKK -12K | +3% |
| EBITDA | DKK -12K | -3% |
| Net profit | DKK -16K | -21% |
| Total assets | DKK 26K | +174% |
| Equity | DKK -29K | -121% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.331 | -12 | 771 | 1.328 | 1.668 | 1.046 | 47 | -1.574 | -258 | 86 | -235 | -96 | -11 | -12 |
| Staff expenses | -42 | -0 | -0 | -0 | -0 | -465 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 300 | -628 | 46 | 1.328 | 1.258 | 581 | -7 | -1.574 | -258 | 86 | -235 | -96 | -11 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -763 | -408 | -580 | -467 | -100 | -70 | -330 | -60 | -80 | -0 | -0 |
| EBIT | 300 | -628 | 46 | 565 | 850 | 1 | -474 | -1.674 | -328 | -244 | -295 | -176 | -11 | -12 |
| Net financials | -362 | 183 | 40 | 5 | -625 | -166 | -108 | -96 | 4 | 207 | -0 | -0 | -2 | -10 |
| Profit before tax | -61 | -445 | 86 | 570 | 224 | -165 | -583 | -1.770 | -324 | -37 | -295 | -176 | -13 | -22 |
| Tax | 156 | 156 | 45 | 130 | 50 | -33 | -110 | -386 | -71 | -7 | -38 | -0 | -0 | -5 |
| Net profit | -217 | -601 | 41 | 439 | 175 | -132 | -472 | -1.383 | -253 | -30 | -258 | -176 | -13 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.740 | 10.335 | 6.454 | 8.480 | 10.565 | 9.111 | 7.457 | 2.542 | 2.054 | 739 | 287 | 0 | 10 | 26 |
| Equity | — | 383 | 424 | 864 | 300 | 167 | -305 | -1.689 | -1.941 | -1.972 | -2.229 | 0 | -13 | -29 |
| Long-term debt | 6.877 | 8.203 | 4.596 | 5.926 | 8.489 | 7.413 | 7.061 | 3.720 | 3.875 | 2.631 | 2.479 | 0 | 0 | 0 |
| Short-term debt | 6.147 | 2.081 | 989 | 1.141 | 1.130 | 918 | 199 | 395 | 75 | 42 | 38 | 0 | 23 | 56 |
| Total debt | 13.024 | 10.284 | 6.030 | 7.616 | 9.620 | 8.331 | 7.260 | 4.115 | 3.950 | 2.673 | 2.517 | 0 | 23 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2016 | — | — |
JF Management | Management | 2023 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KS Management | Management | 2009 | — | — |
CS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JF. Cadi Holding ApS | Company | 100.0% | 100.0% | 2023 |
M. Bergerling Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| John Gustav Heede | Management | 0 companies |
| Jakob Frank Hammeken Cadi | Management | 0 companies |
| Mia Merete Bergerling | Chief Executive Officer | 0 companies |
| Kim Skjeldborg Sørensen | Management | 0 companies |
| Claus Stamer Bergerling | Management | 0 companies |