| Revenue | DKK 1,8M | -83% |
| EBITDA | DKK -3,2M | -158% |
| Net profit | DKK -5,4M | -399% |
| Total assets | DKK 57,8M | +2% |
| Equity | DKK 1,2M | -81% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.107 | 2.602 | 5.012 | 5.973 | 7.080 | 7.389 | 11.447 | 10.932 | 1.825 |
| Staff expenses | -1.900 | -2.247 | -3.506 | -4.727 | -4.928 | -5.219 | -6.501 | -5.374 | -5.038 |
| EBITDA | 208 | 355 | 1.506 | 1.245 | 2.152 | 2.170 | 4.947 | 5.559 | -3.213 |
| Depreciation & amort. | -71 | -29 | -64 | -161 | -134 | -161 | -1.021 | -894 | -1.091 |
| EBIT | 136 | 325 | 1.442 | 1.084 | 2.018 | 2.009 | 3.925 | 4.664 | -4.304 |
| Net financials | -126 | -236 | -61 | -512 | -869 | -575 | -1.135 | -2.352 | -2.603 |
| Profit before tax | 10 | 89 | 1.381 | 572 | 1.149 | 1.434 | 2.790 | 2.312 | -6.907 |
| Tax | 7 | 25 | 312 | 139 | 262 | 327 | 616 | 509 | -1.520 |
| Net profit | 3 | 64 | 1.068 | 433 | 888 | 1.107 | 2.174 | 1.803 | -5.387 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.043 | 7.832 | 14.875 | 35.406 | 45.692 | 55.020 | 62.066 | 56.618 | 57.814 |
| Equity | 53 | 117 | 1.186 | 1.619 | 2.506 | 3.614 | 4.832 | 6.635 | 1.248 |
| Long-term debt | 0 | 0 | 0 | 177 | 451 | 7.457 | 21.979 | 21.973 | 24.668 |
| Short-term debt | 1.983 | 7.704 | 13.681 | 33.596 | 42.715 | 43.949 | 35.256 | 28.010 | 31.898 |
| Total debt | 1.983 | 7.704 | 13.681 | 33.773 | 43.167 | 51.406 | 57.235 | 49.982 | 56.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2025 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
VM Founder | Founder | 2015 | — | — |
OL Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Ravn Nielsen | Management | 0 companies |
| Henrik Andersen | Chief Executive Officer | 0 companies |
| Vestkorn Milling AS | Founder | 0 companies |
| Ole Lund Svendsen | Management | 0 companies |
| Kjartan Karlsen | Board of Directors | 0 companies |
| Nicolas Claude Jacques Touillon | Board of Directors | 0 companies |
| Børge Eie | Board of Directors | 0 companies |
| Aslak Lie | Chairman | 0 companies |