| Revenue | DKK -15K | -101% |
| EBITDA | DKK -113K | -101% |
| Net profit | DKK -77K | -101% |
| Total assets | DKK 3,2M | -79% |
| Equity | DKK 2,5M | -3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198 | 261 | 194 | 302 | 321 | 334 | 296 | 0 | 1.044 | 2.949 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 198 | 355 | 200 | 302 | 321 | 334 | 281 | 471 | 26.455 | 13.800 | -113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 355 | 200 | 302 | 321 | 334 | 281 | 471 | 26.455 | 13.800 | -113 |
| Net financials | -1 | -454 | -218 | -213 | -218 | -221 | -2.652 | -2 | 0 | -4.459 | 15 |
| Profit before tax | 197 | -99 | -18 | 90 | 103 | 113 | 10.169 | 469 | 26.455 | 9.341 | -98 |
| Tax | 49 | 47 | 3 | 22 | 23 | 24 | 2.332 | 103 | 7.056 | 2.178 | -22 |
| Net profit | 147 | -146 | -21 | 67 | 80 | 89 | 7.837 | 366 | 19.399 | 7.163 | -77 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.451 | 11.202 | 11.240 | 11.289 | 11.312 | 11.256 | 24.350 | 38.759 | 102.599 | 15.535 | 3.194 |
| Equity | 227 | 81 | 60 | 127 | 207 | 296 | 8.133 | 16.499 | 36.372 | 2.535 | 2.458 |
| Long-term debt | 90 | 90 | 90 | 90 | 90 | 90 | 2.491 | 6.073 | 0 | 0 | 0 |
| Short-term debt | 11.133 | 11.031 | 11.090 | 11.072 | 11.015 | 10.870 | 13.726 | 13.684 | 57.142 | 13.000 | 736 |
| Total debt | 11.223 | 11.121 | 11.180 | 11.162 | 11.105 | 10.960 | 16.217 | 19.757 | 57.142 | 13.000 | 736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2021 | — | — |
LF Management | Management | 2019 | — | — |
EØ Management | Management | 2014 | — | — |
ER Management | Management | 2021 | — | — |
UT Management | Management | 2013 | — | — |
PE Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 50.0% | 50.0% | 2019 |
Helmersen Gruppen A/S | Company | 50.0% | 50.0% | 2020 |
FARMER JONES A/S | Company | 50.0% | 50.0% | 2014 |
M.J. HOLDING HOLBÆK ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Lars Falster | Management | 0 companies |
| Erling Østergaard | Management | 0 companies |
| Egil Rindorf | Management | 0 companies |
| Ulrik Thalbitzer-Foldskov | Management | 0 companies |
| Peter Elling Helmersen | Management | 0 companies |
| Henrik Bjørn Oehlenschlæger | Chairman | 0 companies |
| Christian Rossing Lønberg | Chairman | 0 companies |