| Revenue | DKK 0 | — |
| EBITDA | DKK -41K | +59% |
| Net profit | DKK -16K | +100% |
| Total assets | DKK 380K | -87% |
| Equity | DKK -59,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | — | — | — | 250.134 | 1.433.556 | 1.492.285 | 1.170.586 | 1.090.004 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -23.894 | -82.468 | -72.914 | -68.983 | -69.180 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -9 | -10 | -10 | -4.339 | 44.358 | 49.690 | 9.463 | 16.960 | -256 | -2.802 | -98 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -10.581 | -38.205 | -26.787 | -22.616 | -23.322 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -9 | -10 | -10 | -14.920 | 6.153 | 22.903 | -13.153 | -6.362 | -256 | -2.802 | -98 | -40 |
| Net financials | -349 | -844 | -887 | -849 | -1.865 | -9.223 | -12.153 | -7.899 | -8.903 | -5.993 | -76.873 | -3.596 | 24 |
| Profit before tax | -359 | -853 | -898 | -860 | -16.785 | -3.070 | 10.750 | -21.052 | -15.265 | -6.249 | -79.675 | -3.694 | -16 |
| Tax | -0 | -0 | -0 | -0 | -2.078 | 5.722 | 1.460 | -4.007 | -2.148 | -1.300 | 2.391 | -0 | -0 |
| Net profit | -359 | -853 | -898 | -860 | -14.707 | -8.792 | 9.290 | -17.045 | -13.117 | -4.949 | -82.066 | -3.694 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.944 | 59.713 | 59.659 | 60.148 | 366.916 | 377.978 | 356.079 | 306.842 | 340.139 | 125.754 | 56.660 | 2.855 | 380 |
| Equity | 41.750 | 41.636 | 40.738 | 39.878 | 22.371 | 32.526 | 39.941 | 18.176 | 6.517 | 26.094 | -55.972 | -59.666 | -59.683 |
| Long-term debt | 17.224 | 18.068 | 18.912 | 19.755 | 142.604 | 102.523 | 106.991 | 23.189 | 18.243 | 0 | 0 | 0 | 0 |
| Short-term debt | 970 | 9 | 10 | 514 | 192.430 | 236.164 | 209.147 | 265.477 | 315.379 | 99.660 | 112.632 | 62.521 | 60.063 |
| Total debt | 18.194 | 18.077 | 18.921 | 20.270 | 335.034 | 338.687 | 316.138 | 288.666 | 333.622 | 99.660 | 112.632 | 62.521 | 60.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2016 | — | — |
PH Management | Management | 2017 | — | — |
SH Management | Management | 2014 | — | — |
HB Management | Management | 2011 | — | — |
JJ Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maj Invest Equity 4 K/S | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Vestergaard Jensen | Management | 0 companies |
| Per Høholt | Management | 0 companies |
| Søren Holm Tøth | Management | 0 companies |
| Henrik Bank | Management | 0 companies |
| Joachim Jandoria Gundelach | Management | 0 companies |