| Revenue | DKK 0 | — |
| EBITDA | DKK -1,9M | -3% |
| Net profit | DKK 32,2M | -37% |
| Total assets | DKK 375,3M | +6% |
| Equity | DKK 372,1M | +7% |
| Employees | — | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | 35 | -80 | -113 | -137 | -496 | -310 | -1.435 | -2.413 | -1.807 | -1.298 | -1.816 | -1.874 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | 35 | -80 | -113 | -137 | -496 | -310 | -1.435 | -2.413 | -1.807 | -1.298 | -1.816 | -1.874 |
| Net financials | 0 | 0 | 0 | 3.884 | 52.341 | 55.891 | 35.408 | 24.905 | 48.590 | 9.868 | 2.336 | 48.299 | 39.420 | 55.305 | 34.275 |
| Profit before tax | — | — | — | 3.919 | 52.261 | 55.778 | 35.271 | 24.409 | 48.280 | 8.433 | -77 | 46.492 | 38.122 | 53.489 | 32.401 |
| Tax | -0 | -0 | -0 | 1.169 | -182 | -207 | -150 | -234 | -212 | -466 | -705 | 1.425 | 4.618 | 2.459 | 226 |
| Net profit | — | — | — | 2.749 | 52.443 | 55.985 | 35.421 | 24.643 | 48.492 | 8.899 | 628 | 45.067 | 33.504 | 51.030 | 32.175 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 86.645 | 147.582 | 194.640 | 189.902 | 189.249 | 237.867 | 250.355 | 245.483 | 322.638 | 315.127 | 352.472 | 375.323 |
| Equity | — | — | — | 68.281 | 128.351 | 159.136 | 141.702 | 156.688 | 204.565 | 215.084 | 205.552 | 278.685 | 312.164 | 349.306 | 372.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 13.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 18.365 | 19.231 | 30.251 | 31.555 | 32.561 | 33.302 | 35.271 | 39.931 | 43.953 | 2.963 | 3.166 | 3.273 |
| Total debt | 0 | 0 | 0 | 18.365 | 19.231 | 30.251 | 44.555 | 32.561 | 33.302 | 35.271 | 39.931 | 43.953 | 2.963 | 3.166 | 3.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2017 | — | — |
PM Management | Management | 2011 | — | — |
EL Management | Management | 2018 | — | — |
GV Management | Management | 2011 | — | — |
JS Management | Management | 2011 | — | — |
RM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASIFA ApS | Company | 50.0% | 50.0% | 2011 |
KL HOLDING, GRINDSTED ApS | Company | 33.3% | 33.3% | 2011 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Haberl | Management | 0 companies |
| Palle Møldrup Andersen | Management | 0 companies |
| Erik Laursen | Management | 0 companies |
| Gert Vinther Jørgensen | Management | 0 companies |
| Jan Szklany | Management | 0 companies |
| Rolf Manfred Ebbesen | Management | 0 companies |
| Kim Harding Wellendorph Lehmann | Chairman | 0 companies |
| Melanie Schuttenberg | Board of Directors | 0 companies |
| Torben Ballegaard Sørensen | Chairman | 0 companies |
| Leif Jensen | Chairman | 0 companies |
| Limin Kevin Mao | Board of Directors | 0 companies |
| Manfred Günter Kwade | Board of Directors | 0 companies |
| Frank Lorenz | Board of Directors | 0 companies |
| Susanne Ann-Charlotte Budin | Board of Directors | 0 companies |
| Allan Jensen Vestergaard | Deputy Chairman | 0 companies |
| Catherine Mulvey | Board of Directors | 0 companies |
| Chlinton Arendahl Nielsen | Chairman | 0 companies |