| Revenue | DKK -44K | -136% |
| EBITDA | DKK -44K | -136% |
| Net profit | DKK 71K | -61% |
| Total assets | DKK 46K | -48% |
| Equity | DKK -2,2M | +3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 350 | -425 | -513 | -116 | -923 | -1.039 | -344 | -322 | -784 | -31 | 122 | -44 |
| Staff expenses | -616 | -534 | -355 | -104 | -69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -266 | -959 | -868 | -221 | -992 | -1.039 | -344 | -322 | -784 | -31 | 122 | -44 |
| Depreciation & amort. | -173 | -416 | -634 | -881 | -1.019 | -882 | -684 | -438 | -219 | -81 | -45 | -0 |
| EBIT | -439 | -1.375 | -1.502 | -1.102 | -2.010 | -1.921 | -1.027 | -760 | -1.003 | -112 | 77 | -44 |
| Net financials | -0 | -52 | -76 | -104 | -149 | -89 | 2.389 | 1.220 | 384 | -67 | 104 | 115 |
| Profit before tax | -439 | -1.426 | -1.578 | -1.206 | -2.160 | -2.011 | 1.362 | 459 | -619 | -179 | 181 | 71 |
| Tax | -121 | -336 | -371 | -265 | -161 | -49 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -318 | -1.090 | -1.207 | -941 | -1.999 | -1.961 | 1.362 | 459 | -619 | -179 | 181 | 71 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.110 | 2.889 | 3.251 | 3.155 | 2.576 | 1.972 | 1.095 | 2.004 | 846 | 150 | 88 | 46 |
| Equity | 1.882 | 1.292 | 1.385 | 445 | -1.554 | -3.515 | -2.154 | -1.695 | -2.314 | -2.492 | -2.311 | -2.240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 905 | 1.379 | 1.743 | 2.628 | 4.131 | 5.487 | 3.249 | 3.499 | 2.995 | 2.642 | 2.399 | 2.286 |
| Total debt | 905 | 1.379 | 1.743 | 2.628 | 4.131 | 5.487 | 3.249 | 3.499 | 2.995 | 2.642 | 2.399 | 2.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2025 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLAUS HERMANSEN HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
JESPER BANG INVEST ApS | Company | 20.0% | 20.0% | 2015 |
REVENTLOW-MOURIER HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
HCR HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
POUL HAKON POULSEN HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Vilsen | Management | 0 companies |
| Jesper Bang Jørgensen | Chief Executive Officer | 0 companies |
| Klaus Overgaard Hermansen | Board of Directors | 0 companies |
| Michael Reventlow-Mourier | Board of Directors | 0 companies |
| Harry Christopher Riekehr | Board of Directors | 0 companies |