| Revenue | DKK 3,3M | -78% |
| EBITDA | DKK -13,6M | -135% |
| Net profit | DKK -24,2M | -47% |
| Total assets | DKK 55,9M | -24% |
| Equity | DKK 37M | -40% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.707 | 17.156 | 26.796 | 15.018 | 3.285 |
| Staff expenses | -3.387 | -3.964 | -4.538 | -4.095 | -4.675 |
| EBITDA | 3.324 | 6.466 | 13.786 | -5.811 | -13.631 |
| Depreciation & amort. | -7.160 | -9.058 | -9.667 | -10.275 | -10.275 |
| EBIT | -3.836 | -2.592 | 4.119 | -16.087 | -23.906 |
| Net financials | -231 | 138 | -433 | -330 | -251 |
| Profit before tax | -4.067 | -2.454 | 3.686 | -16.417 | -24.158 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.067 | -2.454 | 3.686 | -16.417 | -24.158 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 88.310 | 88.583 | 88.967 | 73.063 | 55.890 |
| Equity | 76.298 | 73.844 | 77.529 | 61.113 | 36.955 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.012 | 14.740 | 11.437 | 11.950 | 18.935 |
| Total debt | 12.012 | 14.740 | 11.437 | 11.950 | 18.935 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KV Management | Management | 2010 |
| Former (2) | ||
RS Management | Management | 2011 – 2013 |
HG Management | Management | 2015 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Former (5) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Renè Sindlev | Management | 0 companies |
| Henrik Grønfeldt-Sørensen | Management | 0 companies |
| Kim Vibe-Petersen | Management | 0 companies |
| Peter Lyng | Board of Directors | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Nina Vibe-Petersen | Board of Directors | 0 companies |
| Poul Jagd Mogensen | Board of Directors | 0 companies |
| Frederik Vibe-Petersen | Board of Directors | 0 companies |
| Sebastian Ewald Vibe-Petersen | Chairman | 0 companies |
| Anne Nimand Jansen | Board of Directors | 0 companies |