| Revenue | DKK 1,1M | -17% |
| EBITDA | DKK 1,1M | -17% |
| Net profit | DKK 598K | -32% |
| Total assets | DKK 16,9M | +3% |
| Equity | DKK 3,7M | +19% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -2 | 578 | 13 | 972 | 1.568 | 1.273 | 1.344 | 1.110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 846 | 0 | -2 | 578 | 13 | 972 | 1.568 | 1.273 | 1.344 | 1.110 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -129 | -130 | -130 |
| EBIT | 0 | 846 | 0 | -2 | 578 | 13 | 972 | 1.568 | 1.145 | 1.215 | 980 |
| Net financials | -151 | -694 | -1 | 0 | -329 | -279 | -246 | -449 | 465 | -185 | -213 |
| Profit before tax | -151 | 152 | -1 | -2 | 249 | -265 | 726 | 1.119 | 1.609 | 1.029 | 767 |
| Tax | -0 | -0 | -0 | -0 | 55 | -0 | -0 | 246 | 430 | 150 | 169 |
| Net profit | -151 | 152 | -1 | -2 | 194 | -265 | 726 | 872 | 1.179 | 879 | 598 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.224 | 1.748 | 1.760 | 1.759 | 12.693 | 13.192 | 13.947 | 14.095 | 16.112 | 16.375 | 16.924 |
| Equity | 349 | 501 | 500 | 499 | 693 | 428 | 1.155 | 2.027 | 2.206 | 3.085 | 3.684 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.363 | 8.641 | 7.973 | 10.504 | 8.414 | 12.332 | 12.254 |
| Short-term debt | 2.875 | 1.247 | 1.259 | 1.260 | 2.636 | 4.123 | 4.819 | 1.564 | 5.464 | 957 | 986 |
| Total debt | 2.875 | 1.247 | 1.259 | 1.260 | 12.000 | 12.764 | 12.792 | 12.068 | 13.877 | 13.290 | 13.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLSH MANAGEMENT ApS | Company | 66.7% | 66.7% | 2018 |
PVS MANAGEMENT ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2015 | |
Southpaw Capital ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ries Skovby | Chief Executive Officer | 0 companies |
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Christian Walther Øyrabø | Board of Directors | 0 companies |