| Revenue | DKK -116K | -80% |
| EBITDA | DKK -116K | +85% |
| Net profit | DKK -120K | +84% |
| Total assets | DKK 866K | -27% |
| Equity | DKK -978K | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | -51 | -42 | -1.561 | -1.019 | -1.125 | -517 | -77 | -308 | -123 | -570 | -116 |
| Staff expenses | -0 | -0 | -0 | -0 | -24 | -120 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -99 | -51 | -42 | -1.561 | -1.043 | -1.245 | -517 | -77 | -308 | -123 | -757 | -116 |
| Depreciation & amort. | -39 | -0 | -0 | -0 | -721 | -713 | -2.093 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -138 | -51 | -42 | -1.561 | -1.764 | -1.958 | -2.610 | -77 | -308 | -123 | -757 | -116 |
| Net financials | -17 | -72 | -32 | -98 | -512 | -756 | -842 | -0 | -921 | 2.206 | -2 | -3 |
| Profit before tax | -155 | -123 | -74 | -1.658 | -2.276 | -2.714 | -3.452 | -77 | -1.230 | 2.083 | -759 | -120 |
| Tax | -38 | -30 | -68 | -367 | -25 | -485 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -118 | -93 | -7 | -1.291 | -2.251 | -2.229 | -3.452 | -77 | -1.230 | 2.083 | -759 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.068 | 2.054 | 3.537 | 4.321 | 3.946 | 2.650 | 46 | 9 | 68 | 72 | 1.185 | 866 |
| Equity | 1 | -91 | -98 | -1.389 | -3.640 | -5.869 | -9.321 | -9.399 | -10.629 | -8.545 | -748 | -978 |
| Long-term debt | -166 | -428 | 2.913 | 5.453 | 7.525 | 8.281 | 9.227 | 9.259 | 10.134 | 0 | 0 | 0 |
| Short-term debt | 900 | 1.718 | 361 | 232 | 61 | 238 | 140 | 149 | 563 | 8.617 | 1.933 | 1.844 |
| Total debt | 900 | 1.718 | 3.275 | 5.685 | 7.586 | 8.519 | 9.367 | 9.408 | 10.696 | 8.617 | 1.933 | 1.844 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2020 | — | — |
SK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V1VR ApS | Company | 20.0% | 20.0% | 2022 |
STIG KEJSER NIELSEN HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
BO RUBÆK HANSEN HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
FamMEST ApS | Company | 33.3% | 33.3% | 2020 |
KLN HOLDING, FREDERICIA ApS | Company | 20.0% | 20.0% | 2022 |
DN HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Søe Dybdal | Management | 0 companies |
| Stig Kejser Nielsen | Management | 0 companies |
| Dag Lehmann Nichum | Chairman | 0 companies |
| Finn Dyhre Hansen | Chairman | 0 companies |
| Per Junker Thiesgaard | Board of Directors | 0 companies |
| Bo Rubæk Hansen | Board of Directors | 0 companies |
| Kim Lehmann Nichum | Chairman | 0 companies |
| Kaj Thomsen | Board of Directors | 0 companies |