| Revenue | DKK 0 | — |
| EBITDA | DKK -52K | +2% |
| Net profit | DKK 10,2M | +33% |
| Total assets | DKK 155M | +4% |
| Equity | DKK 105M | +40% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 1 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -151 | -61 | -53 | -52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -151 | -61 | -53 | -52 |
| Net financials | 4.002 | 455 | -1.483 | 7.230 | 9.850 |
| Profit before tax | 3.991 | 304 | -1.544 | 7.177 | 9.798 |
| Tax | -101 | -859 | -631 | -504 | -439 |
| Net profit | 4.092 | 1.163 | -913 | 7.681 | 10.237 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 87.781 | 166.870 | 152.375 | 148.520 | 155.010 |
| Equity | 68.328 | 69.805 | 67.834 | 75.248 | 104.996 |
| Long-term debt | 19.456 | 86.483 | 79.008 | 67.643 | 36.000 |
| Short-term debt | -3 | 10.582 | 5.533 | 5.629 | 14.014 |
| Total debt | 19.453 | 97.065 | 84.541 | 73.272 | 50.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2015 | — | — |
MF Management | Management | 2015 | — | — |
BK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 15.0% | 2020 | |
MOF HOLDING ApS | Company | 0.0% | 5.0% | 2016 |
SEVERUS ApS | Company | 5.0% | 0.0% | 2016 |
SVEA INVEST ApS | Company | 0.0% | 5.0% | 2016 |
VIA EQUITY FOND II K/S | Company | 33.3% | 50.0% | 2020 |
SI INVEST ApS | Company | 5.0% | 0.0% | 2015 |
| Individual | 0.0% | 5.0% | 2016 | |
SBH HOLDING DRAGØR ApS | Company | 0.0% | 5.0% | 2016 |
StandbyCo IX ApS | Company | 100.0% | 100.0% | 2020 |
SALAR INVEST ApS | Company | 5.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hørsholt | Management | 0 companies |
| Morten Fjerbæk | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Benjamin Kramarz | Chairman | 0 companies |
| Kaspar Ronald Kristiansen | Chairman | 0 companies |
| Nicklas Skou Guldberg | Board of Directors | 0 companies |
| Joakim Sylvest Helm | Board of Directors | 0 companies |
| John Helmsøe-Zinck | Board of Directors | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Asger Kej | Board of Directors | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Allan Jensen Vestergaard | Board of Directors | 0 companies |
| Jakob Rybak-Andersen | Chairman | 0 companies |