| Revenue | DKK -17K | — |
| EBITDA | DKK -17K | -108% |
| Net profit | DKK 16,6M | +598% |
| Total assets | DKK 22,7M | -19% |
| Equity | DKK 10,1M | +256% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | 0 | 0 | — | -17 |
| Staff expenses | -1.406 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.247 | -677 | -873 | -196 | -75 | -2 | -36 | 224 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.247 | -677 | -873 | -196 | -75 | -2 | -36 | 224 | -17 |
| Net financials | -104.544 | -68.514 | 24.594 | -3.412 | -11.258 | -4.663 | -4.517 | -3.562 | 16.638 |
| Profit before tax | -107.791 | -69.191 | 23.721 | -3.608 | -11.333 | -4.666 | -4.553 | -3.338 | 16.620 |
| Tax | -0 | -63 | 1.692 | -0 | -0 | -17 | -0 | -0 | -0 |
| Net profit | -107.791 | -69.128 | 22.029 | -3.608 | -11.333 | -4.649 | -4.553 | -3.338 | 16.620 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.395 | 26.301 | 37.250 | 47.177 | 37.200 | 33.108 | 30.031 | 28.201 | 22.710 |
| Equity | -17.855 | -55.342 | 7.998 | 17.328 | 6.269 | 1.099 | -3.038 | -6.496 | 10.124 |
| Long-term debt | 78.683 | 80.044 | 25.000 | 24.000 | 21.000 | 17.000 | 13.000 | 6.000 | 0 |
| Short-term debt | 1.567 | 1.599 | 4.252 | 5.849 | 9.931 | 15.008 | 20.070 | 28.698 | 12.586 |
| Total debt | 80.250 | 81.643 | 29.252 | 29.849 | 30.931 | 32.008 | 33.070 | 34.698 | 12.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR Management | Management | 2015 | — | — |
PB Management | Management | 2015 | — | — |
CI Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FOGHSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
Co-Invest ApS | Company | 50.0% | 90.0% | 2018 |
BRUNEVANG ApS | Company | 10.0% | 0.0% | 2018 |
| Individual | 50.0% | 50.0% | 2015 | |
L. FOGHSGAARD INTERNATIONAL A/S | Company | 10.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Ring Evensen | Management | 0 companies |
| Pål Brynsrud | Management | 0 companies |
| Credo Invest Nr 9 AS | Founder | 0 companies |
| Lars Foghsgaard | Chairman | 0 companies |
| Wilhelm Anton Mohn | Deputy Chairman | 0 companies |
| Ivar Malte Foghsgaard | Chairman | 0 companies |
| Christian Herskind Jørgensen | Chairman | 0 companies |
| Johan Caspar Foghsgaard | Board of Directors | 0 companies |
| Pål Brynsrud | Chairman | 0 companies |
| Gudmund Killi | Board of Directors | 0 companies |