| Revenue | DKK 177K | -39% |
| EBITDA | DKK 177K | -39% |
| Net profit | DKK -363 | -100% |
| Total assets | DKK 1,2M | -2% |
| Equity | DKK 1,2M | +0% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 234 | -147 | -687 | -44 | 590 | 228 | 306 | 293 | 177 |
| Staff expenses | -52 | -94 | -239 | -667 | -128 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 93 | 140 | -386 | -1.354 | -172 | 590 | 228 | 306 | 293 | 177 |
| Depreciation & amort. | -32 | -64 | -83 | -69 | -29 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 76 | -469 | -1.423 | -202 | 590 | 228 | 306 | 293 | 177 |
| Net financials | -24 | -68 | -72 | -54 | -75 | -12 | -17 | -20 | -18 | 3 |
| Profit before tax | 38 | 9 | -542 | -1.478 | -277 | 578 | 212 | 286 | 332 | 180 |
| Tax | 12 | 3 | -118 | -0 | -117 | -143 | 47 | 63 | 73 | 181 |
| Net profit | 26 | 6 | -424 | -1.478 | -159 | 722 | 165 | 223 | 259 | -0 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 443 | 658 | 692 | 662 | 378 | 1.127 | 1.306 | 1.493 | 1.259 | 1.240 |
| Equity | 76 | 82 | -342 | -820 | -184 | 537 | 702 | 926 | 1.185 | 1.184 |
| Long-term debt | 0 | 0 | 0 | 350 | 473 | 482 | 492 | 0 | 0 | 0 |
| Short-term debt | 355 | 561 | 1.035 | 1.132 | 89 | 107 | 112 | 568 | 74 | 55 |
| Total debt | 355 | 561 | 1.035 | 1.482 | 562 | 589 | 604 | 568 | 74 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
EN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONCEPT-FACTORY IVS | Company | 5.0% | 5.0% | 2016 |
CASA KAARSBERG HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
RadiCover Invest ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Veith-Sørensen | Chief Executive Officer | 0 companies |
| Enriico Nicola Fabricius Damgaard | Management | 0 companies |
| Jens Christian Jensen | Board of Directors | 0 companies |
| Peter Sandberg | Board of Directors | 0 companies |
| Hanne Lindblad | Board of Directors | 0 companies |
| Peter Philip Jacobsen | Chairman | 0 companies |
| Per Ole Kalstrup Christiansen | Board of Directors | 0 companies |
| Peter Herman Zinck | Board of Directors | 0 companies |