| Revenue | DKK -18K | -84% |
| EBITDA | DKK -18K | +84% |
| Net profit | DKK -165K | +33% |
| Total assets | DKK 783K | -74% |
| Equity | DKK -6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.110 | -804 | -1.242 | -783 | -187 | -48 | -392 | -1.832 | -3.603 | -1.354 | 206 | 132 | -116 | -18 |
| Staff expenses | -292 | -402 | -1.505 | -216 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.402 | -1.206 | -2.747 | -6.898 | -187 | -1.956 | -392 | -1.832 | -3.603 | -1.354 | 206 | 132 | -116 | -18 |
| Depreciation & amort. | -6 | -27 | -27 | -23 | -11 | -8 | -0 | -259 | -1.624 | -6.361 | -0 | -0 | -23 | -40 |
| EBIT | -1.408 | -1.233 | -2.774 | -6.921 | -198 | -1.964 | -392 | -2.091 | -5.226 | -7.716 | 206 | 132 | -138 | -58 |
| Net financials | -534 | -1.097 | -1.643 | -748 | 347 | -15 | -125 | -175 | -290 | -332 | -174 | -176 | -178 | -153 |
| Profit before tax | -1.942 | -2.330 | -4.417 | -7.669 | 149 | -1.980 | -518 | -2.265 | -5.517 | -8.048 | 32 | -43 | -316 | -211 |
| Tax | -0 | -822 | -981 | -1.900 | 33 | -436 | -108 | -498 | -709 | -1.775 | 7 | -54 | -69 | -46 |
| Net profit | -1.942 | -1.509 | -3.436 | -5.768 | 117 | -1.544 | -409 | -1.767 | -4.808 | -6.273 | 25 | 11 | -246 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.189 | 42.303 | 43.546 | 17.403 | 16.856 | 10.800 | 10.665 | 11.501 | 10.516 | 3.588 | 2.992 | 2.966 | 2.986 | 783 |
| Equity | 26.265 | 24.756 | 21.320 | 15.551 | 15.668 | 7.681 | 7.272 | 5.505 | 697 | -5.576 | -5.550 | -5.539 | -5.786 | -5.950 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 602 | 626 | 638 | 651 | 664 | 678 |
| Short-term debt | 10.925 | 17.547 | 22.205 | 1.852 | 1.189 | 3.119 | 3.394 | 5.996 | 9.217 | 8.538 | 7.904 | 7.854 | 8.107 | 6.056 |
| Total debt | 10.925 | 17.547 | 22.205 | 1.852 | 1.189 | 3.119 | 3.394 | 5.996 | 9.819 | 9.164 | 8.542 | 8.505 | 8.771 | 6.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2018 | — | — |
MB Management | Management | 2018 | — | — |
MW Management | Management | 2012 | — | — |
MJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAPITALFORMIDLINGS INSTITUTTET A/S | Company | 50.0% | 50.0% | 2020 |
MFCM ApS | Company | 10.0% | 10.0% | 2018 |
ØSTERBY & KRUSE ApS | Company | 10.0% | 10.0% | 2020 |
NOITSA ApS | Company | 10.0% | 10.0% | 2020 |
Dansk Generationsskifte A/S | Company | 5.0% | 5.0% | 2020 |
JAKH Holding IVS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Kruse Hansen | Management | 0 companies |
| Morten Bo Madsen | Management | 0 companies |
| Morten Weidner | Management | 0 companies |
| Morten Just Petersen | Management | 0 companies |
| Torben Rønje | Chairman | 0 companies |
| Jens Heimburger | Board of Directors | 0 companies |
| Flemming Ørnskov | Chairman | 0 companies |
| Torben Holger Schultz | Board of Directors | 0 companies |
| Søren Fjelrad Andersen | Chairman | 0 companies |
| Ib Henrik Rønje | Board of Directors | 0 companies |