| Revenue | DKK 7,9M | +3% |
| EBITDA | DKK 12,8M | +845% |
| Net profit | DKK 5,5M | +261% |
| Total assets | DKK 206,4M | +3% |
| Equity | DKK 15,2M | +57% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -197 | 3.787 | 4.027 | 1.741 | 7.794 | 7.649 | 7.886 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -197 | 20.506 | 17.583 | 5.948 | -22.357 | -1.721 | 12.816 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -197 | 20.506 | 17.583 | 5.948 | -22.357 | -1.721 | 12.816 |
| Net financials | 0 | -387 | -641 | -1.286 | -4.392 | -4.813 | -4.783 |
| Profit before tax | -197 | 20.119 | 16.942 | 4.662 | -26.749 | -6.534 | 8.033 |
| Tax | -43 | 4.427 | 3.727 | 1.026 | -5.884 | -3.090 | 2.504 |
| Net profit | -154 | 15.692 | 13.215 | 3.636 | -20.865 | -3.444 | 5.529 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 95.865 | 97.494 | 110.110 | 117.490 | 207.864 | 200.803 | 206.418 |
| Equity | 7.750 | 1.530 | 14.745 | 13.382 | 11.096 | 9.653 | 15.182 |
| Long-term debt | 0 | 80.450 | 54.500 | 23.631 | 179.831 | 178.581 | 176.247 |
| Short-term debt | 85.943 | 10.426 | 32.564 | 71.251 | 9.256 | 8.347 | 9.160 |
| Total debt | 85.943 | 90.876 | 87.064 | 94.882 | 189.087 | 186.928 | 185.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2025 | — | — |
PS Management | Management | 2018 | — | — |
JJ Management | Management | 2018 | — | — |
HE Management | Management | 2022 | — | — |
CT Management | Management | 2018 | — | — |
JD Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vivada Denmark ApS | Company | 100.0% | 100.0% | 2022 |
LOUNI INVEST ApS | Company | 10.0% | 10.0% | 2020 |
SAMT Invest ApS | Company | 50.0% | 50.0% | 2018 |
TOP TI KØL ApS | Company | 10.0% | 10.0% | 2020 |
BJE HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
Gadlet ApS | Company | 10.0% | 10.0% | 2020 |
Jensen & Nielsen Gruppen A/S | Company | 100.0% | 100.0% | 2021 |
BEE HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
LHH KOLDING HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
HVIID & SØNNER A/S | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Vernooij | Management | 0 companies |
| Peter Skaaning Jørgensen | Management | 0 companies |
| Jan Jensen | Management | 0 companies |
| Hendrik Ebe Reitsma | Management | 0 companies |
| Christian Trillingsgaard | Management | 0 companies |
| Joris Dietbert Voorhoeve | Management | 0 companies |
| Henrik Skaarup Nielsen | Chairman | 0 companies |
| Bjarne Elneff | Board of Directors | 0 companies |
| Jens Peter Jensen | Board of Directors | 0 companies |
| Lars-Ole Henriksen | Board of Directors | 0 companies |
| Lars Holger Hansen | Board of Directors | 0 companies |
| Finn Søndergaard Nissen | Chairman | 0 companies |
| Søren Christian Hviid | Board of Directors | 0 companies |
| Benny Elneff | Board of Directors | 0 companies |
| Dorthe Møller Jochimsen | Board of Directors | 0 companies |