| Revenue | DKK 1,6M | -34% |
| EBITDA | DKK -853K | -482% |
| Net profit | DKK -796K | -466% |
| Total assets | DKK 6,3M | -15% |
| Equity | DKK -14,4M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | 171 | -729 | 539 | 1.654 | 892 | -1.450 | -2.613 | -59 | 5 | 201 | 2.518 | 1.650 |
| Staff expenses | -412 | -409 | -432 | -1.127 | -1.349 | -3.933 | -4.783 | -769 | -33 | -0 | -0 | -0 | -185 |
| EBITDA | -509 | -238 | -1.161 | -588 | 304 | -3.041 | -6.233 | -3.382 | -92 | 5 | 201 | 223 | -853 |
| Depreciation & amort. | -90 | -105 | -57 | -1.396 | -86 | -500 | -50 | -122 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -599 | -342 | -1.218 | -1.985 | 218 | -3.541 | -6.283 | -3.504 | -92 | 5 | 201 | 223 | -853 |
| Net financials | -5 | -0 | -43 | -162 | -91 | -52 | -181 | -130 | -102 | -0 | 1 | -6 | 57 |
| Profit before tax | -605 | -342 | -1.261 | -2.147 | 127 | -3.593 | -6.464 | -3.634 | -194 | 5 | 202 | 217 | -796 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -471 | -1.389 | 145 | -293 | -0 | -0 | -0 |
| Net profit | -605 | -342 | -1.261 | -2.147 | 127 | -3.593 | -5.993 | -2.246 | -340 | 297 | 202 | 217 | -796 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 605 | 690 | 1.526 | 3.910 | 5.252 | 5.227 | 4.264 | 1.161 | 1.118 | 328 | 5.119 | 7.362 | 6.283 |
| Equity | 295 | -47 | -108 | -2.255 | -2.129 | -5.722 | -11.715 | -13.960 | -14.300 | -14.003 | -13.801 | -13.584 | -14.379 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.295 | 18.871 | 20.542 | 20.356 |
| Short-term debt | 310 | 737 | 1.634 | 6.165 | 7.381 | 10.949 | 15.979 | 15.122 | 15.418 | 36 | 49 | 404 | 306 |
| Total debt | 310 | 737 | 1.634 | 6.165 | 7.381 | 10.949 | 15.979 | 15.122 | 15.418 | 14.331 | 18.920 | 20.945 | 20.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2011 | — | — |
HS Management | Management | 2015 | — | — |
JJ Management | Management | 2023 | — | — |
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 3/2 1965 A/S | Company | 100.0% | 100.0% | 2022 |
DENASIA JOINT VENTURE ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Loui Bøttern | Management | 0 companies |
| Heino Søndergaard Larsen | Management | 0 companies |
| Jens Jørgen Secher Klink | Management | 0 companies |
| Majbritt Smedegaard Andersen | Management | 0 companies |
| Anette Oxenbøll | Board of Directors | 0 companies |