| Revenue | DKK 13,6M | -149% |
| EBITDA | DKK 8M | +12% |
| Net profit | DKK 8,4M | +142% |
| Total assets | DKK 270,3M | +2% |
| Equity | DKK 101,1M | +4% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -472 | -65 | 1.702 | 15.221 | -27.847 | 13.619 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -472 | -65 | 1.702 | 15.221 | 7.153 | 8.019 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -472 | -65 | 1.702 | 15.221 | 7.153 | 8.019 |
| Net financials | -82 | -22 | -1.198 | -4.505 | -37.454 | 2.728 |
| Profit before tax | -554 | -87 | 504 | 10.716 | -30.301 | 10.747 |
| Tax | -122 | 64 | 111 | 2.626 | -10.223 | 2.383 |
| Net profit | -432 | -151 | 393 | 8.090 | -20.078 | 8.364 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 53.504 | 139.467 | 136.957 | 304.370 | 265.446 | 270.346 |
| Equity | 41.962 | 41.811 | -3.190 | 124.341 | 97.259 | 101.118 |
| Long-term debt | 0 | 0 | 4.369 | 135.965 | 135.965 | 135.965 |
| Short-term debt | 6.636 | 92.675 | 135.778 | 12.185 | 8.218 | 7.873 |
| Total debt | 6.636 | 92.675 | 140.147 | 148.150 | 144.183 | 143.838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2022 | — | — |
FH Management | Management | 2018 | — | — |
AS Management | Management | 2023 | — | — |
LH Management | Management | 2022 | — | — |
FF Management | Management | 2019 | — | — |
TF Management | Management | 2019 | — | — |
TE Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2024 |
Apollo Property Holding ApS | Company | 100.0% | 100.0% | 2021 |
KABEN Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Vermeeren | Management | 0 companies |
| Flemming Holberg Fenger | Management | 0 companies |
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Louise Hertz | Management | 0 companies |
| Flemming Fredborg Nielsen | Management | 0 companies |
| Thomas Fredborg Nielsen | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Pavlos Nearchou | Chairman | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Richard John Gale | Board of Directors | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |