| Revenue | DKK 621K | -73% |
| EBITDA | DKK -76M | +46% |
| Net profit | DKK -98,9M | +42% |
| Total assets | DKK 61,2M | -49% |
| Equity | DKK -150,1M | -144% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 1.203 | 3.056 | 691 | 729 | 315 | 0 | 12 | 0 | 118.912 | 34.393 | 2.299 | 621 |
| Staff expenses | -47 | -916 | -2.132 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -35 | 287 | 924 | -289 | -520 | -6.123 | -7.818 | -12 | -64.342 | -37.810 | -130.883 | -140.410 | -76.024 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14.129 | -52.742 | -19.632 | -11.702 |
| EBIT | -35 | 287 | 924 | -289 | -520 | -6.123 | -7.818 | -12 | -64.342 | -51.939 | -183.625 | -160.042 | -87.726 |
| Net financials | -2 | -0 | 5 | -1 | -1 | -132 | -851 | -5 | -21.911 | -9.562 | -36.133 | -14.743 | -16.491 |
| Profit before tax | -21 | 287 | 928 | -290 | -521 | -6.254 | -8.668 | -17 | -86.253 | -61.501 | -219.758 | -174.785 | -104.217 |
| Tax | 8 | -73 | 350 | -66 | -36 | -858 | -870 | -4 | -5.515 | -5.475 | -5.454 | -5.359 | -5.295 |
| Net profit | -29 | 359 | 578 | -224 | -485 | -5.397 | -7.798 | -13 | -80.738 | -56.026 | -214.304 | -169.426 | -98.922 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 1.787 | 3.094 | 246 | 776 | 3.717 | 4.395 | 52.293 | 69.878 | 284.925 | 185.675 | 120.190 | 61.214 |
| Equity | 51 | 410 | 988 | -71 | -195 | 1.944 | -5.294 | -38.308 | -58.685 | 49.380 | -27.688 | -61.599 | -150.064 |
| Long-term debt | 0 | 0 | 0 | 0 | 732 | 401 | 9.026 | 81.220 | 94.964 | 170.675 | 136.793 | 10.541 | 33.467 |
| Short-term debt | 30 | 1.377 | 2.106 | 316 | 238 | 1.371 | 663 | 9.381 | 33.599 | 64.870 | 76.570 | 171.248 | 177.811 |
| Total debt | 30 | 1.377 | 2.106 | 316 | 970 | 1.772 | 9.689 | 90.601 | 128.563 | 235.545 | 213.363 | 181.789 | 211.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RV Management | Management | 2017 | — | — |
KD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MO Management | Management | 2021 | — | — |
MH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
OS | Chairman | 2017 | — | — |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANJIN ApS | Company | 20.0% | 20.0% | 2023 |
VENDLER ApS | Company | 20.0% | 20.0% | 2023 |
T&W HOLDING A/S | Company | 5.0% | 5.0% | 2023 |
Pharmaway Invest ApS | Company | 5.0% | 5.0% | 2017 |
EAF Procedius K/S | Company | 5.0% | 5.0% | 2017 |
Manjin Holding ApS | Company | 20.0% | 20.0% | 2023 |
Vendler Alpha ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Vendler Toft-Kehler | Management | 0 companies |
| Kim Domela Kjøller | Chief Executive Officer | 0 companies |
| Morten Otto Alexander Sommer | Management | 0 companies |
| Morten Højland Boesen | Management | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Astrid Sommer | Chairman | 0 companies |
| Gitte Pugholm Aabo | Board of Directors | 0 companies |
| Arthur Joseph Higgins | Board of Directors | 0 companies |
| Ole Skov | Chairman | 0 companies |
| Jutta Monika Heim | Board of Directors | 0 companies |
| Peter Kristensen | Board of Directors | 0 companies |
| Anne Katrine Toft-Kehler | Board of Directors | 0 companies |
| Andrew John Oakley | Board of Directors | 0 companies |