| Revenue | DKK -28M | -24% |
| EBITDA | DKK 9,6M | +15% |
| Net profit | DKK -25,9M | +20% |
| Total assets | DKK 414,7M | -6% |
| Equity | DKK 123,5M | -18% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.222 | 8.082 | -1.935 | -2.452 | 20.516 | -36.914 | -27.995 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.222 | 8.082 | -1.935 | -2.452 | 20.516 | 8.397 | 9.625 |
| Depreciation & amort. | -672 | -885 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.550 | 7.197 | -1.935 | -2.452 | 20.516 | 8.397 | 9.625 |
| Net financials | -3.103 | -752 | -2.600 | -4.854 | -7.425 | -50.248 | -42.440 |
| Profit before tax | 447 | 54.113 | -3.517 | 125.642 | 13.091 | -41.851 | -32.815 |
| Tax | 100 | 11.858 | -761 | 27.931 | 3.423 | -9.458 | -6.946 |
| Net profit | 347 | 42.255 | -2.756 | 97.711 | 9.668 | -32.393 | -25.869 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 129.929 | 187.954 | 232.082 | 440.218 | 493.247 | 442.443 | 414.749 |
| Equity | 397 | 42.652 | 39.896 | 137.607 | 190.258 | 150.309 | 123.492 |
| Long-term debt | 81.510 | 70.973 | 0 | 0 | 243.213 | 244.633 | 244.779 |
| Short-term debt | 48.021 | 64.436 | 183.054 | 264.769 | 14.965 | 13.925 | 20.776 |
| Total debt | 129.531 | 135.409 | 183.054 | 264.769 | 258.178 | 258.558 | 265.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2022 | — | — |
AS Management | Management | 2023 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TE Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2024 |
Freya Property Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Vermeeren | Management | 0 companies |
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Jens Bolding Jensen | Chief Executive Officer | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Pavlos Nearchou | Board of Directors | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Peter Julius Jensen | Board of Directors | 0 companies |
| Hans Henrik Kjølby | Board of Directors | 0 companies |
| Albert Cornelius Tol | Board of Directors | 0 companies |
| Jørgen Valdemar Lauritzen Schou | Chairman | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Richard John Gale | Board of Directors | 0 companies |