| Revenue | DKK 365K | +15% |
| EBITDA | DKK -925K | -14% |
| Net profit | DKK -770K | -18% |
| Total assets | DKK 731K | +3% |
| Equity | DKK -1,4M | -131% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | 653 | 800 | — | 610 | 341 | 27 | -1 | -8 | -8 | -40 | 316 | 365 |
| Staff expenses | -0 | -396 | -36 | -62 | -341 | -124 | -0 | -0 | -0 | -0 | -281 | -1.126 | -1.290 |
| EBITDA | -31 | 258 | 764 | 345 | 268 | 217 | 27 | -1 | -8 | -8 | -321 | -810 | -925 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | 258 | 764 | 345 | 268 | 217 | 27 | -1 | -8 | -8 | -321 | -810 | -925 |
| Net financials | 0 | -4 | 10 | 20 | 19 | 45 | 46 | 21 | 8 | 8 | 8 | -25 | -61 |
| Profit before tax | -31 | 254 | 775 | 365 | 288 | 262 | 72 | 20 | -1 | -1 | -314 | -834 | -986 |
| Tax | -6 | 64 | 190 | 86 | 64 | 58 | 16 | 4 | -0 | -0 | -69 | -182 | -216 |
| Net profit | -24 | 190 | 585 | 279 | 224 | 204 | 56 | 16 | -1 | -1 | -245 | -652 | -770 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.194 | 1.094 | 4.990 | 3.635 | 2.904 | 1.920 | 1.663 | 394 | 394 | 404 | 256 | 713 | 731 |
| Equity | 56 | 245 | 830 | 1.110 | 1.334 | 1.538 | 1.594 | 310 | 309 | 309 | 64 | -588 | -1.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.139 | 848 | 4.160 | 2.525 | 1.570 | 382 | 69 | 84 | 84 | 95 | 192 | 1.301 | 2.089 |
| Total debt | 1.139 | 848 | 4.160 | 2.525 | 1.570 | 382 | 69 | 84 | 84 | 95 | 192 | 1.301 | 2.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2015 | — | — |
LR Management | Management | 2012 | — | — |
KØ Management | Management | 2014 | — | — |
LD Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VINLAGERET RANDERS A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Søndergaard | Management | 0 companies |
| Leo Rønsholt Thomsen | Management | 0 companies |
| Karsten Ørum | Management | 0 companies |
| Lars Dam Bülow | Founder | 0 companies |