| Revenue | DKK -205K | -18% |
| EBITDA | DKK -756K | +21% |
| Net profit | DKK -745K | +38% |
| Total assets | DKK 6,7M | -19% |
| Equity | DKK -4,9M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.487 | 3.100 | 3.641 | 3.132 | 2.457 | 3.145 | 2.207 | -69 | 515 | 680 | -478 | -26 | -251 | -205 |
| Staff expenses | -2.059 | -1.046 | -506 | -457 | -462 | -544 | -405 | -490 | -475 | -514 | -506 | -689 | -707 | -551 |
| EBITDA | -6.546 | 2.055 | 3.135 | 2.675 | 1.995 | 2.601 | 1.803 | -559 | 39 | 166 | -984 | -715 | -958 | -756 |
| Depreciation & amort. | 2.600 | 2.600 | 2.600 | -2.600 | -1.950 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.146 | -545 | 535 | 75 | 45 | 2.601 | 1.803 | -559 | 39 | 166 | -984 | -715 | -958 | -756 |
| Net financials | -826 | -766 | -674 | -564 | -569 | -539 | -251 | -239 | -242 | -230 | -185 | -302 | -237 | 12 |
| Profit before tax | -9.972 | -1.311 | -139 | -489 | -524 | 2.062 | 1.552 | -798 | -203 | -64 | -1.169 | -1.017 | -1.195 | -745 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -9.972 | -1.311 | -139 | -489 | -524 | 2.062 | 1.552 | -798 | -203 | -64 | -1.169 | -1.017 | -1.195 | -745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.929 | 17.343 | 12.472 | 11.339 | 12.281 | 18.914 | 10.664 | 8.931 | 10.468 | 9.327 | 11.421 | 7.810 | 8.332 | 6.715 |
| Equity | -8.873 | -10.185 | -10.324 | -10.812 | -11.336 | -1.274 | 278 | -520 | -723 | -788 | -1.956 | -2.973 | -4.168 | -4.913 |
| Long-term debt | 0 | 19.000 | 19.000 | 19.000 | 19.000 | 13.000 | 9.000 | 9.004 | 9.082 | 9.000 | 9.000 | 9.000 | 9.000 | 9.270 |
| Short-term debt | 32.803 | 8.528 | 3.795 | 3.152 | 4.617 | 7.188 | 1.386 | 447 | 2.110 | 1.115 | 4.377 | 1.783 | 3.501 | 2.358 |
| Total debt | 32.803 | 27.528 | 22.795 | 22.152 | 23.617 | 20.188 | 10.386 | 9.451 | 11.192 | 10.115 | 13.377 | 10.783 | 12.501 | 11.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2025 | — | — |
PJ Management | Management | 2025 | — | — |
DH Management | Management | 2023 | — | — |
PC Management | Management | 2011 | — | — |
MH Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gnious Emeritus VIII ApS | Company | 50.0% | 50.0% | 2024 |
Gnious Emeritus VI ApS | Company | 10.0% | 10.0% | 2017 |
Gnious Emeritus V ApS | Company | 10.0% | 10.0% | 2017 |
Gnious Emeritus IV ApS | Company | 5.0% | 5.0% | 2017 |
Gnious Emeritus I ApS | Company | 5.0% | 5.0% | 2017 |
Dansk Thisted ApS | Company | 15.0% | 15.0% | 2017 |
Dansk Grenå ApS | Company | 25.0% | 25.0% | 2024 |
Vejlegadebro 1, Nakskov ApS | Company | 10.0% | 10.0% | 2017 |
Dansk Hammel ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mazur | Management | 0 companies |
| Peter Jørgen Kodbøl Jørgensen | Management | 0 companies |
| Daniel Høj | Management | 0 companies |
| Preben Clemens | Management | 0 companies |
| Mikkel Hasling Kodbøl Jørgensen | Management | 0 companies |
| Henrik Rose | Board of Directors | 0 companies |
| Jesper Hedegaard | Board of Directors | 0 companies |
| Themis Skovgaard Ioannidis | Board of Directors | 0 companies |
| Erik Nørskov | Board of Directors | 0 companies |
| Knud Ove Christensen | Board of Directors | 0 companies |
| Jakob Petersen | Board of Directors | 0 companies |
| Jørgen Wisborg | Board of Directors | 0 companies |