| Revenue | — | — |
| EBITDA | DKK -263K | +19% |
| Net profit | DKK -35,5M | -117% |
| Total assets | DKK 465,9M | -6% |
| Equity | DKK 370,5M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | -143 | -55 | -91 | -33 | -24 | 59.823 | 56.154 | 0 | 0 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -74 | -143 | -55 | -82 | -33 | -24 | 67.326 | 136.634 | -107 | -165 | -244 | -326 | -263 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -143 | -55 | -82 | -33 | -24 | 67.326 | 136.634 | -107 | -165 | -244 | -326 | -263 |
| Net financials | 22.346 | -16.574 | -21.311 | 36.904 | 20.294 | 71.820 | -14.517 | -12.915 | 21.485 | 335.153 | -67.888 | -16.048 | -34.962 |
| Profit before tax | 22.271 | -16.717 | -21.366 | 36.822 | 20.261 | 71.796 | 52.810 | 71.736 | 21.378 | 334.988 | -68.132 | -16.374 | -35.225 |
| Tax | 547 | -0 | 5 | 69 | 93 | 49 | 2.317 | 11.551 | -8 | -0 | -1 | -0 | 315 |
| Net profit | 21.725 | -16.717 | -21.371 | 36.753 | 20.168 | 71.746 | 50.493 | 60.185 | 21.386 | 334.989 | -68.131 | -16.374 | -35.540 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.999 | 8.536 | 4.425 | 40.386 | 52.930 | 118.321 | 795.599 | 768.212 | 400.784 | 688.993 | 555.897 | 497.476 | 465.907 |
| Equity | 21.693 | 4.976 | -11.395 | 25.357 | 45.525 | 117.271 | 173.155 | 233.392 | 244.390 | 529.286 | 461.155 | 405.674 | 370.475 |
| Long-term debt | 1.292 | 1.388 | 0 | 0 | 0 | 0 | 311.411 | 356.026 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 173 | 1.039 | 219 | 955 | 1.050 | 268.667 | 127.383 | 156.394 | 159.707 | 94.742 | 91.802 | 95.432 |
| Total debt | 1.306 | 1.561 | 1.039 | 219 | 955 | 1.050 | 580.079 | 483.409 | 156.394 | 159.707 | 94.742 | 91.802 | 95.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FH Management | Management | 2011 | — | — |
OV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Investeringsselskabet GD ApS | Company | 50.0% | 50.0% | 2016 |
SPERANZA INVEST ApS | Company | 33.3% | 33.3% | 2016 |
NPV Holding ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Schaumann | Chief Executive Officer | 0 companies |
| Kim Milt Lautrup | Chief Executive Officer | 0 companies |
| Frederik Hedegård Knudsen | Management | 0 companies |
| Ole Vagner | Chief Executive Officer | 0 companies |
| Frank Hansen | Chairman | 0 companies |
| Kim Lang Sørensen | Board of Directors | 0 companies |