| Revenue | DKK 1,6M | +177% |
| EBITDA | DKK 1,5M | +210% |
| Net profit | DKK 347K | +167% |
| Total assets | DKK 21,7M | +12% |
| Equity | DKK -2,6M | +12% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.674 | 2.527 | -903 | 571 | 1.580 |
| Staff expenses | -92 | -90 | -90 | -90 | -90 |
| EBITDA | -1.765 | 2.437 | -993 | 481 | 1.490 |
| Depreciation & amort. | -0 | -0 | -58 | -58 | -223 |
| EBIT | -1.765 | 2.437 | -1.051 | 424 | 1.267 |
| Net financials | -177 | -848 | -540 | -944 | -1.159 |
| Profit before tax | -1.942 | 1.589 | -1.590 | -520 | 108 |
| Tax | -423 | 350 | -127 | -0 | -239 |
| Net profit | -1.519 | 1.239 | -1.464 | -520 | 347 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 16.579 | 20.260 | 19.142 | 19.419 | 21.662 |
| Equity | -2.246 | -1.007 | -2.471 | -2.991 | -2.644 |
| Long-term debt | 6.836 | 6.971 | 6.971 | 7.021 | 9.916 |
| Short-term debt | 11.989 | 14.296 | 14.642 | 15.389 | 14.390 |
| Total debt | 18.825 | 21.267 | 21.613 | 22.410 | 24.306 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CV Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
AL Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Board of Directors | 2021 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Larsen | Chief Executive Officer | 0 companies |
| Christian Vesti Juul Olsen | Chief Executive Officer | 0 companies |
| Frederik Vesti Olsen | Board of Directors | 0 companies |
| Martin Hybertz Vesterlyng | Board of Directors | 0 companies |
| Hans Haar Ravn | Board of Directors | 0 companies |
| Søren Kjærsgaard | Chairman | 0 companies |
| Amalie Woetmann Larsen | Board of Directors | 0 companies |
| Klaus Flemming Pedersen | Board of Directors | 0 companies |