| Revenue | DKK 2,2M | +130% |
| EBITDA | DKK 1,4M | +4783% |
| Net profit | DKK 1,3M | +1776% |
| Total assets | DKK 2,5M | -5% |
| Equity | DKK 1,5M | +725% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.459 | 5.265 | 3.950 | 2.327 | 1.771 | 2.318 | 1.650 | 1.998 | 1.524 | 1.434 | 1.191 | 941 | 2.161 |
| Staff expenses | -5.167 | -4.840 | -3.985 | -3.402 | -4.045 | -3.140 | -1.987 | -1.358 | -1.260 | -1.252 | -1.117 | -970 | -779 |
| EBITDA | -708 | 587 | 320 | -1.075 | -2.274 | -822 | -337 | 640 | 264 | 182 | 75 | -29 | 1.382 |
| Depreciation & amort. | -148 | 81 | 178 | -65 | -68 | -60 | -33 | -29 | -58 | -68 | -62 | -49 | -32 |
| EBIT | -856 | 506 | 143 | -1.140 | -2.342 | -883 | -370 | 611 | 207 | 114 | 12 | -79 | 1.350 |
| Net financials | -233 | -176 | -107 | -70 | -110 | -189 | -261 | -122 | -51 | -8 | -8 | -2 | -1 |
| Profit before tax | -1.090 | 330 | 36 | -1.210 | -2.452 | -1.071 | -630 | 488 | 156 | 107 | 4 | -81 | 1.349 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.090 | 330 | 36 | -1.210 | -2.452 | -1.071 | -630 | 488 | 156 | 107 | 4 | -81 | 1.349 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.123 | 6.681 | 5.837 | 4.402 | 3.144 | 2.911 | 3.471 | 4.217 | 3.324 | 3.471 | 2.870 | 2.593 | 2.463 |
| Equity | -10.810 | -10.480 | -10.445 | -11.654 | -14.106 | -15.178 | -4.252 | -3.763 | 156 | 263 | 267 | 186 | 1.536 |
| Long-term debt | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 1.250 | 2.450 | 1.212 | 610 | 200 | 0 | 0 |
| Short-term debt | 14.433 | 14.662 | 13.781 | 13.557 | 14.751 | 15.588 | 6.473 | 5.530 | 1.956 | 2.598 | 2.404 | 2.407 | 927 |
| Total debt | 16.933 | 17.162 | 16.281 | 16.057 | 17.251 | 18.088 | 7.723 | 7.981 | 3.168 | 3.208 | 2.604 | 2.407 | 927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 1978 | — | — |
KV Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTIVIN ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Lau Vendelbo | Management | 0 companies |
| Kurt Vendelbo | Management | 0 companies |
| Peter Bryder Lindholm | Board of Directors | 0 companies |
| Antonius Theodoridis | Board of Directors | 0 companies |
| Camilla Mælum Vendelbo | Board of Directors | 0 companies |
| Jane Mælum | Board of Directors | 0 companies |
| Johannes Demostenes Theodoridis | Board of Directors | 0 companies |
| Irma Schultz Vendelbo | Board of Directors | 0 companies |
| Ole Juel Ramvold | Board of Directors | 0 companies |