| Revenue | DKK -55K | -45% |
| EBITDA | DKK -55K | +45% |
| Net profit | DKK -1M | -48% |
| Total assets | DKK 67K | -87% |
| Equity | DKK -16,1M | -7% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -1.797 | -366 | -333 | 140 | -100 | -55 |
| Staff expenses | -153 | -163 | -163 | -0 | -0 | -0 |
| EBITDA | -1.950 | -2.422 | -1.003 | -571 | -100 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.950 | -2.422 | -1.003 | -571 | -100 | -55 |
| Net financials | -36.798 | 2.609 | -16.012 | -578 | -587 | -965 |
| Profit before tax | -38.748 | 187 | -17.015 | -1.149 | -687 | -1.020 |
| Tax | -0 | -333 | -0 | 333 | -0 | -0 |
| Net profit | -38.748 | 520 | -17.015 | -1.482 | -687 | -1.020 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 47.023 | 9.931 | 333 | 1.542 | 504 | 67 |
| Equity | 376 | 4.069 | -12.941 | -14.423 | -15.110 | -16.130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46.647 | 5.862 | 13.274 | 15.966 | 15.615 | 16.198 |
| Total debt | 46.647 | 5.862 | 13.274 | 15.966 | 15.615 | 16.198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HH Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICVAL HOLDING ApS | Company | 66.7% | 66.7% | 2026 |
DANSK FORRETNINGSUDVIKLING ApS | Company | 15.0% | 15.0% | 2021 |
Anpartsselskabet af 11. december 2020 | Company | 33.3% | 33.3% | 2021 |
MIKAB HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Brændgaard Jensen | Chief Executive Officer | 0 companies |
| Lars Christian Tofft | Chief Executive Officer | 0 companies |
| Henrik Hagemann Kamstrup | Management | 0 companies |
| Jesper Rasmussen | Chairman | 0 companies |
| Søren Dahl Bonde | Board of Directors | 0 companies |
| Simon Skouboe | Chairman | 0 companies |