| Revenue | DKK 1,4M | -18% |
| EBITDA | DKK -497K | -39% |
| Net profit | DKK -421K | -3% |
| Total assets | DKK 1,3M | -39% |
| Equity | DKK 741K | -36% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.899 | 1.812 | 2.266 | 1.695 | 1.396 |
| Staff expenses | -1.698 | -1.709 | -1.817 | -2.053 | -1.893 |
| EBITDA | 202 | 87 | 449 | -358 | -497 |
| Depreciation & amort. | -164 | -190 | -146 | -163 | -43 |
| EBIT | 37 | -103 | 302 | -521 | -540 |
| Net financials | -1 | -0 | 2 | 1 | 3 |
| Profit before tax | 36 | -103 | 305 | -520 | -537 |
| Tax | 12 | -18 | 75 | -112 | -117 |
| Net profit | 25 | -85 | 230 | -408 | -421 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.509 | 2.139 | 2.440 | 2.098 | 1.286 |
| Equity | 1.426 | 1.341 | 1.570 | 1.162 | 741 |
| Long-term debt | 122 | 127 | 127 | 130 | 134 |
| Short-term debt | 741 | 514 | 514 | 689 | 410 |
| Total debt | 863 | 641 | 641 | 819 | 544 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JV Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Board of Directors | 2023 | |
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jean Vincentz Thrane Hermansen | Management | 0 companies |
| Lars Vincentz Thrane Hermansen | Board of Directors | 0 companies |
| Kurt Kristian Thrane Hermansen | Board of Directors | 0 companies |
| Elsebeth Günther Helms Hermansen | Board of Directors | 0 companies |
| Julia Inger Thrane Vincentz | Chairman | 0 companies |