| Revenue | DKK -1,3M | +294% |
| EBITDA | DKK -2M | -42% |
| Net profit | DKK -2,1M | -41% |
| Total assets | DKK 2,8M | +245% |
| Equity | DKK -5,6M | -62% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 482 | 402 | 419 | 428 | 300 | 441 | 83 | 518 | 355 | 818 | 1.158 | -325 | -1.278 |
| Staff expenses | -344 | -0 | -0 | -20 | -0 | -70 | -167 | -427 | -426 | -1.952 | -2.158 | -1.076 | -710 |
| EBITDA | 138 | 402 | 419 | 408 | 300 | 371 | -84 | 90 | -71 | -1.133 | -1.001 | -1.401 | -1.989 |
| Depreciation & amort. | -18 | -19 | -19 | -10 | -3 | -0 | -0 | -20 | -50 | -67 | -99 | -118 | -152 |
| EBIT | 120 | 383 | 399 | 398 | 298 | 371 | -84 | 70 | -121 | -1.201 | -1.100 | -1.519 | -2.140 |
| Net financials | 2 | 29 | 36 | 35 | 45 | -78 | 11 | -4 | -31 | -34 | -64 | -29 | -229 |
| Profit before tax | 122 | 412 | 436 | 433 | 343 | 293 | -72 | 67 | -152 | -1.235 | -1.164 | -1.548 | -2.369 |
| Tax | 16 | 104 | 116 | 102 | 79 | 63 | -16 | 15 | 1 | -79 | -472 | -29 | -231 |
| Net profit | 106 | 307 | 320 | 331 | 264 | 229 | -56 | 52 | -153 | -1.156 | -692 | -1.519 | -2.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 733 | 960 | 716 | 1.003 | 884 | 850 | 548 | 834 | 1.284 | 920 | 1.602 | 812 | 2.806 |
| Equity | 248 | 415 | 90 | 412 | 346 | 316 | 24 | 77 | -76 | -1.232 | -1.925 | -3.443 | -5.582 |
| Long-term debt | 0 | 0 | 0 | 0 | 400 | 400 | 400 | 0 | 0 | 19 | 0 | 0 | 0 |
| Short-term debt | 485 | 545 | 625 | 591 | 138 | 134 | 124 | 757 | 1.360 | 2.133 | 3.527 | 4.256 | 8.388 |
| Total debt | 485 | 545 | 625 | 591 | 538 | 534 | 524 | 757 | 1.360 | 2.152 | 3.527 | 4.256 | 8.388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2012 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MG Management | Management | 2025 | — | — |
EB Management | Management | 2020 | — | — |
HH Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ResCap ApS | Company | 100.0% | 100.0% | 2024 |
Otium Danmark ApS | Company | 50.0% | 66.7% | 2011 |
EBK Invest ApS | Company | 10.0% | 10.0% | 2022 |
TA VIND ApS | Company | 33.3% | 0.0% | 2011 |
MVK INVEST ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Vind | Management | 0 companies |
| Per Lilholt | Chief Executive Officer | 0 companies |
| Morten Goul Jensen | Management | 0 companies |
| Emil Brøgger Stendys Knudsen | Management | 0 companies |
| Henrik Houkjær Jonsson | Founder | 0 companies |