| Revenue | DKK 511K | +14% |
| EBITDA | DKK 511K | +14% |
| Net profit | DKK 239K | -26% |
| Total assets | DKK 7,6M | -19% |
| Equity | DKK -157K | +60% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | -173 | 0 | -234 | 138 | 450 | 511 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -178 | 358 | -234 | 145 | 450 | 511 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -2 |
| EBIT | -178 | 358 | -234 | 145 | 449 | 509 |
| Net financials | -20 | -435 | -737 | -503 | -34 | -202 |
| Profit before tax | -193 | -77 | -883 | -357 | 415 | 307 |
| Tax | -45 | -14 | -159 | -79 | 92 | 68 |
| Net profit | -153 | -63 | -725 | -279 | 323 | 239 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 6.060 | 35.714 | 23.531 | 11.944 | 9.431 | 7.623 |
| Equity | 347 | 284 | -441 | -719 | -397 | -157 |
| Long-term debt | 5.500 | 5.500 | 5.500 | 5.500 | 2.063 | 2.290 |
| Short-term debt | 214 | 29.930 | 18.472 | 7.163 | 7.765 | 5.490 |
| Total debt | 5.714 | 35.430 | 23.972 | 12.663 | 9.827 | 7.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2014 | — | — |
NI Management | Management | 2014 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JG Unofficial title | Unofficial title | 2020 | — | — |
FA Management | Management | 2014 | — | — |
KR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.C.V. A/S | Company | 15.0% | 15.0% | 2014 |
SIERSBÆK-ALEXANDERSEN HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
Schantz Varde A/S | Company | 100.0% | 100.0% | 2020 |
SCHANTZ HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
JAC 2014 ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Borg | Management | 0 companies |
| Niels Ingvard Christensen | Management | 0 companies |
| Flemming Schantz | Chief Executive Officer | 0 companies |
| Jakob Gjølbo | Unofficial title | 0 companies |
| Finn Alexandersen | Management | 0 companies |
| Karsten Rølle Poulsen | Management | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Malene Fjord Schantz | Board of Directors | 0 companies |
| Kim Fog Svendsen | Board of Directors | 0 companies |
| Inge Maria Siersbæk Alexandersen | Board of Directors | 0 companies |
| Hans Peder Kristensen | Board of Directors | 0 companies |
| Henning Andersen | Board of Directors | 0 companies |
| Anette Tingberg Schantz | Board of Directors | 0 companies |