| Revenue | DKK 735K | -79% |
| EBITDA | DKK -4,8M | -367% |
| Net profit | DKK -5,4M | -371% |
| Total assets | DKK 12,3M | -11% |
| Equity | DKK -2M | -159% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.948 | 945 | 1.029 | 405 | 1 | -4 | 68 | 3.287 | 10.000 | 3.566 | 735 |
| Staff expenses | -3.000 | -1.699 | -2.011 | -1.122 | -0 | -0 | -222 | -4.102 | -5.788 | -4.602 | -5.567 |
| EBITDA | -1.052 | -754 | -982 | -717 | 1 | -4 | -154 | -815 | 4.212 | -1.035 | -4.832 |
| Depreciation & amort. | -116 | -88 | -67 | -56 | -0 | -0 | -209 | -488 | -703 | -410 | -1.585 |
| EBIT | -1.168 | -841 | -1.048 | -773 | 1 | -4 | -363 | -1.303 | 3.509 | -1.446 | -6.417 |
| Net financials | 4 | 3 | -13 | -5 | -0 | -0 | -0 | -3 | -9 | -11 | -187 |
| Profit before tax | -1.164 | -838 | -1.062 | -778 | 1 | -5 | -363 | -1.306 | 3.500 | -1.457 | -6.604 |
| Tax | -293 | -205 | -251 | -156 | 0 | -2 | -80 | -287 | 771 | -319 | -1.238 |
| Net profit | -871 | -633 | -811 | -622 | 1 | -3 | -283 | -1.019 | 2.728 | -1.138 | -5.366 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 674 | 663 | 767 | 433 | 428 | 1.357 | 7.075 | 8.643 | 11.283 | 13.742 | 12.268 |
| Equity | 109 | 126 | 115 | 93 | 93 | 91 | 2.807 | 1.788 | 4.517 | 3.379 | -1.987 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 312 |
| Short-term debt | 564 | 537 | 652 | 340 | 335 | 1.266 | 4.267 | 6.854 | 6.766 | 9.862 | 13.944 |
| Total debt | 564 | 537 | 652 | 340 | 335 | 1.266 | 4.267 | 6.854 | 6.766 | 10.163 | 14.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2012 | — | — |
BB Management | Management | 2017 | — | — |
VF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAUSTIAN A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Peter Kampmann | Management | 0 companies |
| Bent Borch-Christensen | Management | 0 companies |
| Victor Frantz Longhi | Management | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |