| Revenue | — | — |
| EBITDA | DKK -185,3M | -105% |
| Net profit | DKK -185K | +100% |
| Total assets | DKK 882,6M | -18% |
| Equity | DKK 880,6M | -17% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.999 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12.349 | 43.995 | 75.705 | 393.241 | 526.052 | 99.887 | 732.649 | 901.872 | 507.527 | 309.005 | -337.041 | -90.524 | -185.298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12.349 | 43.995 | 75.705 | 393.241 | 526.052 | 99.887 | 732.649 | 901.872 | 507.527 | 309.005 | -337.041 | -90.524 | -185.298 |
| Net financials | 1.353 | 4.343 | -100 | -378 | -225 | -1.844 | 19.326 | 5.917 | 416.817 | 879 | 4.902 | 3.963 | 483 |
| Profit before tax | -10.992 | 48.338 | 75.604 | 392.863 | 525.827 | 98.043 | 751.975 | 907.789 | 507.098 | 309.884 | -332.139 | -86.561 | -184.815 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10.992 | 48.338 | 75.604 | 392.863 | 525.827 | 98.043 | 751.975 | 907.789 | 507.098 | 309.884 | -332.139 | -86.561 | -185 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 209.336 | 450.423 | 1.042.222 | 1.767.166 | 2.486.645 | 2.512.650 | 3.071.406 | 3.955.494 | 1.693.259 | 1.824.414 | 1.377.494 | 1.071.137 | 882.596 |
| Equity | 155.136 | 319.646 | 978.422 | 1.753.406 | 2.436.189 | 2.491.857 | 3.037.096 | 3.944.885 | 1.675.884 | 1.822.098 | 1.372.202 | 1.065.437 | 880.622 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.155 | 12.308 | 17.215 | 9.715 | 2.560 | 0 | 0 | 0 | 0 |
| Short-term debt | 54.200 | 130.777 | 63.801 | 13.760 | 43.301 | 8.485 | 17.095 | 894 | 14.815 | 2.316 | 5.292 | 5.700 | 1.974 |
| Total debt | 54.200 | 134.777 | 63.801 | 13.760 | 50.456 | 20.793 | 34.310 | 10.609 | 17.375 | 2.316 | 5.292 | 5.700 | 1.974 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2017 | — | — |
PJ Management | Management | 2017 | — | — |
BN Management | Management | 2017 | — | — |
GR Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
EUR FEEDER VERDANE CAPITAL VIII K/S | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2014 | |
NORDEA BANK DANMARK A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Peter Juel-Berg | Management | 0 companies |
| Birger Nergaard | Management | 0 companies |
| Gunnar Ryding | Management | 0 companies |